| Revenue | DKK 19,2M | +82% |
| EBITDA | DKK 3,6M | +52% |
| Net profit | DKK 2M | +37% |
| Total assets | DKK 27,3M | -4% |
| Equity | DKK 10,6M | +24% |
| Employees | 28 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 15.587 | 15.818 | 15.967 | 10.538 | 19.205 |
| Staff expenses | -11.784 | -13.046 | -14.455 | -8.145 | -15.568 |
| EBITDA | 3.802 | 2.772 | 1.511 | 2.393 | 3.637 |
| Depreciation & amort. | -1.227 | -458 | -442 | -227 | -439 |
| EBIT | 2.576 | 2.314 | 1.070 | 2.165 | 3.198 |
| Net financials | -805 | -435 | -916 | -325 | -531 |
| Profit before tax | 1.770 | 1.879 | 154 | 1.840 | 2.668 |
| Tax | 413 | 435 | -30 | 357 | 632 |
| Net profit | 1.357 | 1.444 | 184 | 1.483 | 2.036 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 38.136 | 22.498 | 24.251 | 28.345 | 27.266 |
| Equity | 7.886 | 6.904 | 7.088 | 8.571 | 10.608 |
| Long-term debt | 17.917 | 2.279 | 3.129 | 3.007 | 2.558 |
| Short-term debt | 10.315 | 11.285 | 11.903 | 14.224 | 10.600 |
| Total debt | 28.232 | 13.564 | 15.032 | 17.230 | 13.158 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2002 | |
| Board of Directors | 2025 | |
| Former (7) | ||
| Board of Directors | 2005 – 2009 | |
| Board of Directors | 2019 – 2025 | |
| Chairman | 2010 – 2018 | |
| Chairman | 2002 – 2005 | |
| Chairman | 2018 – 2025 | |
| Board of Directors | 2009 – 2011 | |
| Chairman | 2005 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lejsgaard Jacobsen | Management | 0 companies |
| Niels Holmriis | Board of Directors | 0 companies |
| Klaus Vestergaard | Board of Directors | 0 companies |
| Peder Østergaard | Chairman | 0 companies |
| Hans-Henrik Danielsen | Chairman | 0 companies |
| Anne-Mette Gram | Chairman | 0 companies |
| Ove Christiansen | Chairman | 0 companies |
| Anders Fischer | Board of Directors | 0 companies |
| Søren Iversen | Board of Directors | 0 companies |
| Thorkild Iversen | Chairman | 0 companies |
| Uffe Broder Krogh Jepsen | Board of Directors | 0 companies |