| Revenue | DKK 1,4M | +10% |
| EBITDA | DKK 1,9M | +16% |
| Net profit | DKK 990K | +28% |
| Total assets | DKK 36,2M | +1% |
| Equity | DKK 11,4M | +4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 801 | 1.227 | 1.173 | 1.275 | 1.402 |
| Staff expenses | -69 | -177 | -141 | -118 | -75 |
| EBITDA | 32 | 1.315 | -5.856 | 1.657 | 1.926 |
| Depreciation & amort. | -83 | -73 | -74 | -0 | -0 |
| EBIT | -51 | 1.242 | -5.930 | 1.657 | 1.926 |
| Net financials | -438 | -468 | -496 | -663 | -657 |
| Profit before tax | -489 | 774 | -6.427 | 994 | 1.269 |
| Tax | -108 | 170 | -1.414 | 219 | 279 |
| Net profit | -382 | 604 | -5.013 | 775 | 990 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 39.325 | 39.884 | 34.454 | 35.974 | 36.161 |
| Equity | 10.745 | 15.148 | 10.135 | 10.910 | 11.400 |
| Long-term debt | 24.095 | 20.098 | 21.107 | 19.115 | 18.554 |
| Short-term debt | 877 | 859 | 889 | 3.512 | 3.638 |
| Total debt | 24.972 | 20.957 | 21.996 | 22.627 | 22.192 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2004 |
| Former (1) | ||
OG Management | Management | 2004 – 2006 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Chairman | 2006 – 2011 | |
| Chairman | 2011 – 2021 | |
| Board of Directors | 2007 – 2021 | |
| Board of Directors | 2006 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lauge Faurschou Erlund | Management | 0 companies |
| Ole Gregers Gregersen | Management | 0 companies |
| Ingvar Jørnsgård | Chairman | 0 companies |
| John Valeur | Chairman | 0 companies |
| Emanuel Rytter | Board of Directors | 0 companies |
| Lars Henrik Lund | Board of Directors | 0 companies |