| Revenue | DKK 5,4M | +8% |
| EBITDA | DKK 1,3M | +1% |
| Net profit | DKK 992K | +1% |
| Total assets | DKK 1,8M | -39% |
| Equity | DKK 1,2M | +13% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.755 | 3.271 | 3.301 | 3.538 | 3.510 | 3.918 | 3.499 | 4.137 | 4.163 | 4.372 | 4.766 | 5.024 | 4.977 | 5.373 |
| Staff expenses | -2.813 | -2.588 | -2.607 | -2.381 | -2.421 | -2.648 | -2.669 | -2.900 | -3.120 | -2.822 | -3.228 | -3.314 | -3.690 | -4.069 |
| EBITDA | 910 | 683 | 694 | 1.157 | 1.089 | 1.270 | 831 | 1.237 | 1.042 | 1.550 | 1.538 | 1.710 | 1.287 | 1.304 |
| Depreciation & amort. | 36 | -32 | -32 | -26 | -23 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -26 |
| EBIT | 875 | 651 | 661 | 1.131 | 1.066 | 1.240 | 801 | 1.207 | 1.013 | 1.520 | 1.508 | 1.680 | 1.257 | 1.278 |
| Net financials | 6 | -31 | 52 | 261 | 85 | 31 | -31 | 56 | 50 | 30 | -81 | 50 | 15 | 2 |
| Profit before tax | 881 | 620 | 713 | 1.392 | 1.151 | 1.271 | 770 | 1.264 | 1.063 | 1.551 | 1.427 | 1.730 | 1.272 | 1.281 |
| Tax | 238 | 181 | 185 | 344 | 265 | 286 | 176 | 287 | 241 | 349 | 322 | 387 | 287 | 289 |
| Net profit | 643 | 440 | 528 | 1.048 | 885 | 985 | 594 | 977 | 821 | 1.202 | 1.105 | 1.343 | 985 | 992 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.576 | 2.591 | 3.544 | 3.358 | 3.737 | 3.318 | 2.381 | 2.225 | 2.534 | 2.163 | 2.226 | 2.350 | 2.919 | 1.792 |
| Equity | 1.676 | 1.616 | 1.724 | 1.772 | 1.857 | 1.342 | 1.035 | 1.462 | 1.334 | 1.535 | 1.441 | 1.683 | 1.100 | 1.241 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 408 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 900 | 976 | 1.820 | 1.586 | 1.880 | 1.976 | 1.346 | 763 | 792 | 628 | 786 | 666 | 1.820 | 550 |
| Total debt | 900 | 976 | 1.820 | 1.586 | 1.880 | 1.976 | 1.346 | 763 | 1.200 | 628 | 786 | 666 | 1.820 | 550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2007 | — | — |
VH Audit | Audit | 1981 | — | — |
PA Management | Management | 1981 | — | — |
| Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1981 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1981 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOTEC ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Græsbøll Ottesen | Management | 0 companies |
| Vagn Hansen | Audit | 0 companies |
| Per Andersen | Management | 0 companies |
| Revisionsfirmaet Ole Vestergaard Statsautoriseret revisor | Audit | 0 companies |
| Ingrid Ottesen | Board of Directors | 0 companies |
| Bent Ramsnæs | Board of Directors | 0 companies |
| Tove Kilund | Board of Directors | 0 companies |
| Flemming Deis Otzen | Board of Directors | 0 companies |