| Revenue | DKK 2,5M | -20% |
| EBITDA | DKK 42K | -95% |
| Net profit | DKK -28K | -104% |
| Total assets | DKK 2,5M | -6% |
| Equity | DKK 1,2M | -2% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.364 | 1.573 | 1.966 | 1.891 | 3.022 | 1.787 | 2.644 | 2.086 | 2.789 | 2.185 | 3.482 | 3.094 | 2.470 |
| Staff expenses | -1.822 | -1.667 | -1.789 | -1.684 | -1.858 | -1.908 | -2.470 | -2.833 | -2.178 | -2.423 | -2.675 | -2.185 | -2.428 |
| EBITDA | 543 | -94 | 177 | 207 | 1.164 | -121 | 174 | -746 | 611 | -239 | 803 | 909 | 42 |
| Depreciation & amort. | -82 | -89 | -82 | -49 | -96 | -72 | -53 | -111 | -90 | -69 | -49 | -45 | -53 |
| EBIT | 461 | -183 | 95 | 158 | 1.068 | -193 | 121 | -858 | 521 | -308 | 754 | 864 | -11 |
| Net financials | 1 | -9 | -13 | -9 | -1 | -8 | -14 | -12 | -16 | -15 | -16 | -23 | -21 |
| Profit before tax | 462 | -191 | 83 | 149 | 1.067 | -200 | 107 | -870 | 506 | -323 | 739 | 841 | -32 |
| Tax | 118 | -0 | -0 | -0 | 237 | -43 | 24 | -190 | 156 | -112 | 165 | 202 | -4 |
| Net profit | 344 | -191 | 83 | 149 | 829 | -157 | 83 | -679 | 350 | -211 | 574 | 640 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.899 | 1.325 | 1.553 | 1.602 | 2.645 | 1.790 | 1.685 | 1.045 | 1.517 | 1.238 | 1.717 | 2.616 | 2.468 |
| Equity | 595 | 404 | 486 | 635 | 1.465 | 508 | 591 | -89 | 261 | 50 | 624 | 1.264 | 1.236 |
| Long-term debt | 0 | 84 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.304 | 837 | 1.008 | 966 | 1.158 | 1.282 | 1.091 | 1.134 | 1.255 | 1.188 | 1.092 | 1.342 | 1.230 |
| Total debt | 1.304 | 921 | 1.067 | 966 | 1.158 | 1.282 | 1.091 | 1.134 | 1.255 | 1.188 | 1.092 | 1.342 | 1.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2002 | — | — |
BH Management | Management | 2004 | — | — |
PS Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOAH HOLDING ApS | Company | 90.0% | 90.0% | 2025 |
NiBre Holding ApS | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Larsen | Founder | 0 companies |
| Bo Hvid | Management | 0 companies |
| Peer Sielsted | Management | 0 companies |