| Revenue | DKK 17,9M | +80% |
| EBITDA | DKK 8M | +149% |
| Net profit | DKK 4,3M | +334% |
| Total assets | DKK 17,4M | +8% |
| Equity | DKK 5,5M | +337% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.756 | 3.524 | 5.479 | 9.937 | 17.864 |
| Staff expenses | -1.099 | -2.058 | -3.403 | -6.292 | -9.314 |
| EBITDA | 602 | 1.312 | 1.862 | 3.221 | 8.026 |
| Depreciation & amort. | -534 | -830 | -1.076 | -1.372 | -2.368 |
| EBIT | 68 | 482 | 785 | 1.848 | 5.658 |
| Net financials | -28 | -104 | -105 | -439 | -190 |
| Profit before tax | 40 | 378 | 680 | 1.410 | 5.468 |
| Tax | -22 | 21 | 155 | 428 | 1.208 |
| Net profit | 62 | 357 | 525 | 982 | 4.260 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.142 | 6.494 | 7.264 | 16.122 | 17.433 |
| Equity | -600 | -243 | 282 | 1.263 | 5.523 |
| Long-term debt | 1.200 | 1.200 | 1.200 | 1.591 | 1.287 |
| Short-term debt | 3.522 | 5.496 | 5.586 | 12.827 | 10.262 |
| Total debt | 4.722 | 6.696 | 6.786 | 14.417 | 11.548 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MO Chief Executive Officer | Chief Executive Officer | 2017 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Individual | 15–19.99% | 15–19.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2023 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Oliver Madsen | Chief Executive Officer | 0 companies |