| Revenue | DKK 4,5M | +2% |
| EBITDA | DKK 2,9M | -2% |
| Net profit | DKK 349K | -83% |
| Total assets | DKK 63,1M | -1% |
| Equity | DKK 21M | +2% |
| Employees | 8 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 2.078 | 4.068 | 4.369 | 4.455 |
| Staff expenses | -867 | -1.368 | -1.410 | -1.568 |
| EBITDA | 1.211 | 2.699 | 2.959 | 2.887 |
| Depreciation & amort. | -546 | -982 | -1.065 | -1.089 |
| EBIT | 665 | 1.718 | 1.894 | 1.798 |
| Net financials | -551 | -1.078 | 697 | -1.350 |
| Profit before tax | 114 | 640 | 2.591 | 449 |
| Tax | 28 | 142 | 580 | 99 |
| Net profit | 87 | 498 | 2.011 | 349 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 60.449 | 65.295 | 63.783 | 63.081 |
| Equity | 18.187 | 18.684 | 20.695 | 21.045 |
| Long-term debt | 38.057 | 36.219 | 33.925 | 32.270 |
| Short-term debt | 4.177 | 10.224 | 8.981 | 9.505 |
| Total debt | 42.234 | 46.443 | 42.906 | 41.775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Poul K Invest ApS | Company | 15.0% | 15.0% | 2022 |
SKOVGAARD CAPITAL ApS | Company | 15.0% | 15.0% | 2022 |
VEJL INVEST ApS | Company | 15.0% | 15.0% | 2022 |
DANNY ØRTS ANDERSEN HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
LISBY WP ApS | Company | 15.0% | 15.0% | 2022 |
PSP7381 HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ørts Vejlgaard | Management | 0 companies |
| Poul Knudsen | Board of Directors | 0 companies |
| Gunnar Lisby Kjær | Chairman | 0 companies |