| Revenue | DKK 10,8M | -35% |
| EBITDA | DKK 217K | -95% |
| Net profit | DKK -772K | -128% |
| Total assets | DKK 42,8M | -19% |
| Equity | DKK 23,8M | -8% |
| Employees | 27 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 18.727 | 27.226 | 20.911 | 16.563 | 10.783 |
| Staff expenses | -13.395 | -14.352 | -14.593 | -12.231 | -10.566 |
| EBITDA | 5.333 | 12.874 | 6.318 | 4.332 | 217 |
| Depreciation & amort. | -905 | -866 | -886 | -796 | -720 |
| EBIT | 4.427 | 12.008 | 5.431 | 3.537 | -503 |
| Net financials | 7.924 | 3.291 | 166 | 43 | -487 |
| Profit before tax | 12.351 | 15.299 | 5.597 | 3.580 | -990 |
| Tax | 2.722 | 3.369 | 1.232 | 788 | -218 |
| Net profit | 9.629 | 11.930 | 4.365 | 2.792 | -772 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 58.265 | 55.971 | 60.736 | 52.815 | 42.814 |
| Equity | 37.898 | 20.828 | 25.193 | 25.984 | 23.813 |
| Long-term debt | 2.696 | 3.342 | 1.160 | 768 | 0 |
| Short-term debt | 16.244 | 30.346 | 32.856 | 24.516 | 17.673 |
| Total debt | 18.940 | 33.688 | 34.016 | 25.283 | 17.673 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
ML Management | Management | 2026 |
LY Founder | Founder | 1989 |
OH Founder | Founder | 1989 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2026 | |
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Former (2) | ||
| Board of Directors | 1999 – 2026 | |
| Board of Directors | 1989 – 1999 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 90–99.99% | 90–99.99% | 2021 | |
| Individual | 0% | 0% | 2012 | |
| Company | 90–99.99% | 90–99.99% | 2012 | |
| Company | 90–99.99% | 90–99.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lund Madsen | Management | 0 companies |
| Lis Yvonne Pedersen | Founder | 0 companies |
| Ole Hatlebakk | Founder | 0 companies |
| Ulla Schlie | Board of Directors | 0 companies |
| Kaj Johan Schlie | Chairman | 0 companies |
| Thomas Tai Bang Christensen | Board of Directors | 0 companies |
| Niels Dines Boysen | Board of Directors | 0 companies |
| Henning Bjerregaard Pedersen | Board of Directors | 0 companies |