| Revenue | DKK -7K | -9% |
| EBITDA | DKK -7K | +9% |
| Net profit | DKK -7K | +72% |
| Total assets | DKK 126 | -50% |
| Equity | DKK -299K | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.820 | 1.632 | 1.693 | 1.325 | 1.182 | -496 | -23 | -12 | -9 | -8 | -8 | -8 | -8 | -7 |
| Staff expenses | -1.688 | -1.366 | -1.466 | -1.567 | -1.051 | -825 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.133 | 266 | 227 | -242 | 131 | -1.321 | -23 | -12 | -9 | -8 | -8 | -8 | -8 | -7 |
| Depreciation & amort. | -212 | -172 | -134 | -133 | -96 | -69 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 921 | 94 | 93 | -375 | 35 | -1.390 | -23 | -12 | -9 | -8 | -8 | -8 | -8 | -7 |
| Net financials | -177 | -159 | -195 | -59 | -2 | -13 | -1 | 0 | 0 | -0 | -0 | -1 | 0 | 0 |
| Profit before tax | 743 | -65 | -102 | -433 | 33 | -1.403 | -23 | -12 | -9 | -8 | -8 | -9 | -8 | -7 |
| Tax | 191 | -120 | -20 | -72 | 7 | -51 | -0 | -0 | -5 | -121 | 24 | -51 | 19 | -0 |
| Net profit | 553 | 55 | -82 | -362 | 26 | -1.352 | -23 | -12 | -4 | 114 | -32 | 41 | -27 | -7 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.706 | 11.588 | 11.360 | 6.339 | 3.611 | 310 | 42 | 26 | 19 | 131 | 3 | 53 | 0 | 0 |
| Equity | 6.966 | 7.021 | 6.939 | 2.777 | 2.803 | -349 | -372 | -384 | -389 | -275 | -306 | -265 | -292 | -299 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 397 | 300 | 308 | 281 | 288 |
| Short-term debt | 2.860 | 3.807 | 3.706 | 3.288 | 756 | 659 | 414 | 410 | 408 | 9 | 9 | 10 | 11 | 11 |
| Total debt | 2.860 | 3.807 | 3.706 | 3.288 | 756 | 659 | 414 | 410 | 408 | 406 | 309 | 318 | 292 | 299 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 1996 | — | — |
HC Founder | Founder | 1996 | — | — |
HS Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ML PRODUKTION ApS | Company | 100.0% | 100.0% | 2018 |
MST FINANCE & CONSULT ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lauritzen | Management | 0 companies |
| Hans Christian Gabelgaard | Founder | 0 companies |
| Hans Steffen Steffensen | Founder | 0 companies |
| Ole Kronborg | Chairman | 0 companies |
| Hans Freddy Larsen | Board of Directors | 0 companies |
| Morten Strømsted | Chairman | 0 companies |
| Thomas Bechmann | Board of Directors | 0 companies |
| Merede Lauritzen | Board of Directors | 0 companies |