| Revenue | DKK 192K | -44% |
| EBITDA | DKK -22K | +53% |
| Net profit | DKK -137K | +21% |
| Total assets | DKK 2,2M | -6% |
| Equity | DKK 1M | -12% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 684 | 571 | 700 | 345 | 192 |
| Staff expenses | -246 | -338 | -363 | -241 | -119 |
| EBITDA | 356 | 111 | 227 | -46 | -22 |
| Depreciation & amort. | -85 | -98 | -117 | -74 | -67 |
| EBIT | 270 | 13 | 110 | -121 | -88 |
| Net financials | -47 | -48 | -45 | -52 | -48 |
| Profit before tax | 223 | -35 | 66 | -173 | -137 |
| Tax | 49 | -8 | 31 | -0 | -0 |
| Net profit | 174 | -27 | 34 | -173 | -137 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.623 | 2.550 | 2.582 | 2.313 | 2.166 |
| Equity | 1.327 | 1.299 | 1.334 | 1.161 | 1.024 |
| Long-term debt | 853 | 826 | 799 | 774 | 1.081 |
| Short-term debt | 444 | 425 | 449 | 378 | 61 |
| Total debt | 1.297 | 1.251 | 1.248 | 1.152 | 1.141 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Founder | Founder | 2003 |
| Former (2) | ||
NK Audit | Audit | 2003 – 2004 |
TR Management | Management | 2010 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2004 – 2012 | |
| Board of Directors | 2004 – 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ligaard | Founder | 0 companies |
| Niels Kristian Skov | Audit | 0 companies |
| Torben Rosager Sørensen | Management | 0 companies |
| Tommy Nylandsted Andersen | Board of Directors | 0 companies |
| Ole Vestergaard Hansen | Board of Directors | 0 companies |