| Revenue | DKK -13K | -6% |
| EBITDA | DKK -13K | +6% |
| Net profit | DKK -13K | +6% |
| Total assets | DKK 2,5M | -1% |
| Equity | DKK 2,5M | -1% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32.546 | 30.355 | 25.448 | — | 35.316 | 27.529 | 5.278 | 2.311 | 1.220 | 4.387 | 0 | -14 | -13 |
| Staff expenses | -31.484 | -28.122 | -27.506 | -28.810 | -31.348 | -28.456 | -23.450 | -10.192 | -8.125 | -1.341 | -0 | -0 | -0 |
| EBITDA | 1.062 | 2.234 | -2.059 | 2.160 | 3.926 | -946 | -18.262 | -7.881 | -6.906 | 3.046 | 0 | -14 | -13 |
| Depreciation & amort. | -1.104 | -1.448 | -1.058 | -1.359 | -6.638 | -1.239 | -2.863 | -243 | -195 | -0 | -0 | -0 | -0 |
| EBIT | -43 | 786 | -3.117 | 801 | -2.712 | -2.185 | -21.125 | -8.125 | -7.101 | 3.046 | 0 | -14 | -13 |
| Net financials | -451 | -614 | -264 | -311 | -175 | -232 | -246 | -257 | -747 | -121 | 0 | 0 | 0 |
| Profit before tax | -276 | 171 | -3.381 | 8.446 | -2.887 | -2.417 | -21.371 | -8.382 | -7.847 | 2.925 | 0 | -14 | -13 |
| Tax | 109 | 38 | -761 | 2.049 | -628 | -521 | -0 | 836 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -385 | 134 | -2.620 | 6.397 | -2.259 | -1.896 | -21.371 | -9.218 | -7.847 | 2.925 | 0 | -14 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.159 | 33.350 | 26.364 | 41.318 | 31.996 | 34.748 | 13.137 | 8.683 | 25.936 | 2.477 | 2.477 | 2.464 | 2.451 |
| Equity | 5.233 | 13.367 | 10.746 | 17.144 | 11.885 | 5.989 | 3.618 | -5.600 | -448 | 2.477 | 2.477 | 2.464 | 2.451 |
| Long-term debt | 10.999 | 2.262 | 2.954 | 1.785 | 687 | 390 | 0 | 208 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33.928 | 17.721 | 12.664 | 21.806 | 19.424 | 28.053 | 7.920 | 14.075 | 26.384 | 0 | 0 | 0 | 0 |
| Total debt | 44.926 | 19.983 | 15.618 | 23.591 | 20.111 | 28.443 | 7.920 | 14.283 | 26.384 | 0 | 0 | 0 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
AA Founder | Founder | 1996 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BH Founder | Founder | 1996 | — | — |
BO Management | Management | 2016 | — | — |
RJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
BG Founder | Founder | 1996 | — | — |
CR Management | Management | 2009 | — | — |
IA Management | Management | 2025 | — | — |
AT Founder | Founder | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lønborg Thomsen | Chief Executive Officer | 0 companies |
| Arne Ahlburg Lassen | Founder | 0 companies |
| Jan Thomsen | Chief Executive Officer | 0 companies |
| Brian Hornshøj Petersen | Founder | 0 companies |
| Bjarne Oldager | Management | 0 companies |
| Roger Johansson | Chief Executive Officer | 0 companies |
| Benny Gert Yde Hansen | Founder | 0 companies |
| Carsten Rønde | Management | 0 companies |
| Ingela Annica Linnéa Lind Nordberg | Management | 0 companies |
| Asger Thisgård Ovesen | Founder | 0 companies |
| Tone Leivestad Hall | Board of Directors | 0 companies |
| Ulrika Elisabeth Bergmo Sköld | Board of Directors | 0 companies |
| Jan Ola Fredrik Bäckstrand Andersson | Chairman | 0 companies |
| Pål Erik Jahren | Board of Directors | 0 companies |
| Roger Kormeseth | Chairman | 0 companies |
| Peter Olof Samuelson | Board of Directors | 0 companies |
| Troy Abrahamsen | Board of Directors | 0 companies |
| Fin Robert Krebs Dollerup | Chairman | 0 companies |
| Göran Samuel Wingren | Board of Directors | 0 companies |
| Morten Herman Grøn-Hansen | Board of Directors | 0 companies |
| Carl Inge Ulf Rostedt | Chairman | 0 companies |
| Per Erik Andreas Helmersson | Board of Directors | 0 companies |
| Ertan Pasovski | Board of Directors | 0 companies |
| Amund Skarholt | Chairman | 0 companies |
| Kristian Mickael Rajkovic | Board of Directors | 0 companies |
| Per Bjørgås | Chairman | 0 companies |
| Ulf Andréas Elgaard | Chairman | 0 companies |