| Revenue | DKK 4,5M | -9% |
| EBITDA | DKK 1,6M | +43% |
| Net profit | DKK 504K | +306% |
| Total assets | DKK 10,5M | -11% |
| Equity | DKK 5,7M | +10% |
| Employees | 10 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.313 | 6.230 | 5.276 | 4.981 | 4.536 |
| Staff expenses | -3.847 | -3.259 | -3.310 | -3.876 | -2.955 |
| EBITDA | 3.466 | 2.971 | 1.965 | 1.104 | 1.580 |
| Depreciation & amort. | -338 | -483 | -308 | -1.024 | -637 |
| EBIT | 3.128 | 2.488 | 1.657 | 80 | 943 |
| Net financials | -195 | -299 | -268 | -391 | -295 |
| Profit before tax | 2.933 | 2.189 | 1.389 | -311 | 648 |
| Tax | 655 | 489 | 311 | -66 | 144 |
| Net profit | 2.278 | 1.699 | 1.077 | -245 | 504 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.341 | 9.415 | 11.178 | 11.849 | 10.517 |
| Equity | 4.874 | 5.387 | 5.459 | 5.215 | 5.718 |
| Long-term debt | 2.820 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.414 | 3.945 | 5.569 | 6.601 | 4.798 |
| Total debt | 8.234 | 3.945 | 5.569 | 6.601 | 4.798 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2002 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2017 | |
| Chairman | 2017 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Løfvall | Management | 0 companies |
| Jacqueline Emilie Olausson Aarøe-Löfvall | Board of Directors | 0 companies |
| Diana Olausson Højberg | Chairman | 0 companies |