| Revenue | DKK 5,3M | -15% |
| EBITDA | DKK 720K | +140% |
| Net profit | DKK -100K | +95% |
| Total assets | DKK 7,2M | +4% |
| Equity | DKK 2,3M | -4% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.467 | 8.832 | 12.978 | 6.194 | 5.277 |
| Staff expenses | -7.338 | -7.551 | -9.432 | -8.010 | -4.557 |
| EBITDA | 114 | 1.281 | 3.539 | -1.816 | 720 |
| Depreciation & amort. | -671 | -692 | -985 | -820 | -741 |
| EBIT | -557 | 589 | 2.554 | -2.636 | -21 |
| Net financials | -63 | -60 | -91 | -60 | -110 |
| Profit before tax | -620 | 529 | 2.463 | -2.696 | -132 |
| Tax | -136 | 117 | 544 | -589 | -32 |
| Net profit | -484 | 412 | 1.919 | -2.107 | -100 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 9.906 | 10.458 | 10.651 | 6.976 | 7.239 |
| Equity | 2.134 | 2.546 | 4.465 | 2.358 | 2.259 |
| Long-term debt | 600 | 362 | 339 | 0 | 244 |
| Short-term debt | 7.172 | 7.550 | 5.847 | 4.617 | 4.736 |
| Total debt | 7.772 | 7.912 | 6.186 | 4.617 | 4.980 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
ML Chief Executive Officer | Chief Executive Officer | 2025 |
PR Founder | Founder | 1997 |
SE Founder | Founder | 1997 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Former (8) | ||
| Chairman | 2024 – 2025 | |
| Chairman | 2018 – 2024 | |
| Board of Directors | 2002 – 2018 | |
| Deputy Chairman | 2018 – 2025 | |
| Board of Directors | 2009 – 2009 | |
| Board of Directors | 2015 – 2017 | |
| Chairman | 2002 – 2015 | |
| Board of Directors | 2017 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 100% | 100% | 2004 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Marcello La Pia | Chief Executive Officer | 0 companies |
| Per Rasmussen | Founder | 0 companies |
| Svend Erik Rasmussen | Founder | 0 companies |
| Mikkel Krogslund Andersen | Chairman | 0 companies |
| Per Kristensen | Chairman | 0 companies |
| Bente Andersen | Board of Directors | 0 companies |
| Henrik Steen-Jørgensen | Chairman | 0 companies |
| Thomas Bruun Storm | Board of Directors | 0 companies |
| Nicolai Christensen | Deputy Chairman | 0 companies |
| Flemming Haulrik Kristiansen | Board of Directors | 0 companies |
| Carsten Møller | Board of Directors | 0 companies |
| Knud Erik Juul Larsen | Chairman | 0 companies |
| Lars Amby Jensen | Board of Directors | 0 companies |
| Simon Rasmussen | Board of Directors | 0 companies |