| Revenue | DKK 278K | +162% |
| EBITDA | DKK -66K | -213% |
| Net profit | DKK -107K | -335% |
| Total assets | DKK 898K | +5% |
| Equity | DKK 521K | -32% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 586 | -828 | 649 | 786 | 987 | 962 | 1.270 | 919 | 1.549 | 1.371 | 1.142 | 933 | 106 | 278 |
| Staff expenses | -527 | -519 | -579 | -777 | -802 | -826 | -987 | -967 | -1.018 | -1.280 | -1.294 | -845 | -48 | -344 |
| EBITDA | 59 | -309 | 70 | 9 | 185 | 136 | 283 | -48 | 531 | 91 | -153 | 88 | 58 | -66 |
| Depreciation & amort. | 0 | -0 | -0 | -0 | -0 | -5 | -7 | -21 | -34 | -34 | -27 | -125 | -0 | -32 |
| EBIT | 59 | -309 | 70 | 9 | 185 | 131 | 275 | -68 | 498 | 57 | -180 | -38 | 58 | -98 |
| Net financials | -37 | -28 | -22 | 54 | 6 | 24 | -45 | -30 | -69 | -75 | -107 | -49 | -3 | -30 |
| Profit before tax | 22 | -140 | 48 | 63 | 191 | 156 | 230 | -98 | 429 | -18 | -287 | -86 | 55 | -128 |
| Tax | 6 | 70 | 8 | 13 | 37 | 33 | 55 | -39 | 95 | -6 | -62 | 5 | 10 | -22 |
| Net profit | 16 | -210 | 40 | 50 | 154 | 122 | 176 | -59 | 334 | -12 | -225 | -91 | 45 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.031 | 1.160 | 1.169 | 1.336 | 1.483 | 1.690 | 1.811 | 3.153 | 3.042 | 3.707 | 3.037 | 1.071 | 857 | 898 |
| Equity | 553 | 715 | 755 | 755 | 859 | 931 | 1.055 | 943 | 1.277 | 1.265 | 1.041 | 949 | 762 | 521 |
| Long-term debt | 0 | -13 | 7 | 4 | 32 | 27 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 91 |
| Short-term debt | 478 | -432 | 407 | 577 | 592 | 732 | 704 | 2.210 | 1.765 | 2.441 | 1.996 | 122 | 95 | 377 |
| Total debt | 478 | -445 | 414 | 580 | 624 | 759 | 756 | 2.210 | 1.765 | 2.441 | 1.996 | 122 | 95 | 377 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lundhøj Jensen | Management | 0 companies |