| Revenue | DKK 6,8M | +14% |
| EBITDA | DKK 1,9M | +57% |
| Net profit | DKK 1,4M | +62% |
| Total assets | DKK 4,4M | +22% |
| Equity | DKK 2,9M | +28% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.867 | 5.052 | 4.775 | 5.969 | 6.821 |
| Staff expenses | -4.152 | -3.779 | -3.789 | -4.734 | -4.882 |
| EBITDA | 716 | 1.273 | 986 | 1.235 | 1.939 |
| Depreciation & amort. | -40 | -60 | -77 | -76 | -71 |
| EBIT | 676 | 1.213 | 909 | 1.159 | 1.868 |
| Net financials | -8 | -14 | -0 | -15 | -24 |
| Profit before tax | 668 | 1.199 | 909 | 1.143 | 1.857 |
| Tax | 149 | 264 | 201 | 253 | 410 |
| Net profit | 519 | 934 | 708 | 891 | 1.447 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.860 | 3.074 | 2.982 | 3.583 | 4.385 |
| Equity | 1.499 | 1.934 | 2.141 | 2.282 | 2.929 |
| Long-term debt | 152 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.179 | 1.091 | 750 | 1.216 | 1.355 |
| Total debt | 1.330 | 1.091 | 750 | 1.216 | 1.355 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ML Management | Management | 2020 |
OM Founder | Founder | 2001 |
| Former (1) | ||
LU | Audit | 2004 – 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (4) | ||
| Chairman | 2002 – 2006 | |
| Chairman | 2020 – 2021 | |
| Board of Directors | 2006 – 2010 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2020 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2015 | |
| Individual | 100% | 100% | 1984 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindberg | Management | 0 companies |
| Ole Meisner | Founder | 0 companies |
| Lars Ulrich Henriksen | Audit | 0 companies |
| Pieter Spaans | Board of Directors | 0 companies |
| Birthe Vivi Demuth Jensen | Chairman | 0 companies |
| Ann-Louise Kragh | Chairman | 0 companies |
| Jannich Langerup Lassesen | Chairman | 0 companies |
| Morten Langerup | Board of Directors | 0 companies |
| Annette Boesen Schöne | Board of Directors | 0 companies |