| Revenue | DKK 7,3M | +59% |
| EBITDA | DKK -1,4M | +63% |
| Net profit | DKK -1,4M | +55% |
| Total assets | DKK 16M | +29% |
| Equity | DKK 97K | -93% |
| Employees | 25 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 16.105 | 8.093 | 11.418 | 4.592 | 7.308 |
| Staff expenses | -14.075 | -7.036 | -9.873 | -8.294 | -8.670 |
| EBITDA | 2.030 | 1.054 | 1.545 | -3.701 | -1.362 |
| Depreciation & amort. | -410 | -154 | -183 | -206 | -234 |
| EBIT | 1.620 | 900 | 1.362 | -3.907 | -1.596 |
| Net financials | -80 | -50 | 62 | 29 | -183 |
| Profit before tax | 1.541 | 850 | 1.424 | -3.878 | -1.710 |
| Tax | 340 | 223 | 315 | -853 | -359 |
| Net profit | 1.201 | 626 | 1.109 | -3.025 | -1.351 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 26.587 | 11.131 | 14.306 | 12.456 | 16.006 |
| Equity | 11.563 | 3.364 | 4.473 | 1.448 | 97 |
| Long-term debt | 224 | 112 | 0 | 0 | 0 |
| Short-term debt | 13.415 | 7.453 | 9.605 | 11.008 | 15.909 |
| Total debt | 13.639 | 7.565 | 9.605 | 11.008 | 15.909 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2025 |
| Former (1) | ||
PI Management | Management | 2004 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2021 | |
| Board of Directors | 2023 | |
| Board of Directors | 2020 | |
| Former (7) | ||
| Chairman | 2019 – 2021 | |
| Board of Directors | 2004 – 2019 | |
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2013 – 2020 | |
| Board of Directors | 2004 – 2012 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2004 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2019 | |
| Company | 25–33.32% | 25–33.32% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Leth | Management | 0 companies |
| Per Iisager Larsen | Management | 0 companies |
| Jens Agergaard | Chairman | 0 companies |
| Lars Gantzel Pedersen | Chairman | 0 companies |
| Per Mogensen | Board of Directors | 0 companies |
| Steffen Graves Silberbauer | Board of Directors | 0 companies |
| Thomas Brøndum Clemmensen | Board of Directors | 0 companies |
| Kurt Jørgen Frederiksen | Board of Directors | 0 companies |
| Kent Ernst Hansen | Board of Directors | 0 companies |
| Jens Schak Andreasen | Board of Directors | 0 companies |
| Jesper Klith | Board of Directors | 0 companies |
| Leif Clemmensen | Board of Directors | 0 companies |