| Revenue | DKK 1M | +21% |
| EBITDA | DKK 1,4M | +247% |
| Net profit | DKK 802K | +364% |
| Total assets | DKK 29M | -1% |
| Equity | DKK 19,4M | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.345 | 1.329 | 1.751 | 2.452 | 3.190 | 3.363 | 2.261 | 1.464 | 1.985 | 2.480 | 968 | 847 | 1.023 |
| Staff expenses | -302 | -256 | -163 | -648 | -598 | -577 | -81 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.043 | 1.073 | 1.588 | 1.805 | 2.592 | 2.786 | 4.515 | 1.493 | 1.946 | 2.480 | -504 | 403 | 1.400 |
| Depreciation & amort. | 14 | 11 | 173 | 23 | -3 | -10 | 1.168 | 14 | -12 | -0 | -0 | -0 | -0 |
| EBIT | 1.029 | 1.063 | 1.414 | 1.782 | 2.589 | 2.776 | 3.347 | 1.479 | 1.934 | 2.480 | -504 | 403 | 1.400 |
| Net financials | -837 | -668 | -679 | -621 | -632 | -569 | -335 | -239 | -252 | -163 | -191 | -394 | 10 |
| Profit before tax | 192 | 402 | 1.842 | 3.745 | 3.010 | 2.657 | 3.106 | 3.144 | 1.880 | 1.586 | 31 | 310 | 1.033 |
| Tax | 52 | 90 | 432 | 830 | 674 | 589 | 811 | 678 | 445 | 214 | -115 | 137 | 231 |
| Net profit | 140 | 311 | 1.411 | 2.916 | 2.336 | 2.068 | 2.296 | 2.466 | 1.436 | 1.372 | 147 | 173 | 802 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.143 | 25.780 | 26.505 | 28.698 | 34.117 | 36.412 | 32.361 | 33.994 | 31.867 | 30.594 | 26.968 | 29.151 | 28.992 |
| Equity | 1.731 | 2.043 | 3.432 | 6.348 | 8.684 | 10.752 | 13.048 | 15.514 | 16.950 | 18.322 | 18.468 | 18.641 | 19.443 |
| Long-term debt | 19.423 | 19.073 | 17.999 | 17.357 | 17.699 | 15.722 | 12.769 | 11.440 | 9.946 | 8.923 | 5.916 | 8.648 | 7.609 |
| Short-term debt | 3.733 | 4.410 | 4.609 | 3.991 | 6.499 | 8.603 | 5.147 | 5.236 | 3.127 | 1.662 | 1.746 | 994 | 990 |
| Total debt | 23.156 | 23.482 | 22.608 | 21.348 | 24.198 | 24.325 | 17.917 | 16.676 | 13.073 | 10.585 | 7.662 | 9.642 | 8.598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LERNER HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lerner | Management | 0 companies |