| Revenue | DKK 5,8M | +49% |
| EBITDA | DKK 980K | +209% |
| Net profit | DKK 929K | +4854% |
| Total assets | DKK 2,8M | +66% |
| Equity | DKK 1,2M | +413% |
| Employees | 19 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.873 | 3.632 | 3.637 | 3.913 | 5.846 |
| Staff expenses | -2.424 | -3.302 | -3.118 | -3.596 | -4.866 |
| EBITDA | 449 | 330 | 519 | 317 | 980 |
| Depreciation & amort. | -84 | -165 | -189 | -205 | -213 |
| EBIT | 365 | 165 | 330 | 112 | 767 |
| Net financials | -20 | -30 | -65 | -77 | 436 |
| Profit before tax | 345 | 135 | 265 | 35 | 1.203 |
| Tax | 83 | 43 | 56 | 17 | 274 |
| Net profit | 262 | 93 | 209 | 19 | 929 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.249 | 1.264 | 1.687 | 1.686 | 2.798 |
| Equity | 304 | 197 | 406 | 225 | 1.154 |
| Long-term debt | 0 | 156 | 332 | 589 | 563 |
| Short-term debt | 944 | 911 | 949 | 871 | 1.082 |
| Total debt | 944 | 1.067 | 1.281 | 1.461 | 1.645 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MO Management | Management | 2020 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Individual | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Ole Vitrup Ferdinandsen | Management | 0 companies |