| Revenue | DKK 1,1M | +2% |
| EBITDA | DKK -57K | +14% |
| Net profit | DKK -71K | +28% |
| Total assets | DKK 1,1M | -5% |
| Equity | DKK 378K | -16% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.922 | 1.515 | 1.479 | 1.098 | 1.123 |
| Staff expenses | -1.225 | -1.214 | -1.269 | -1.164 | -1.180 |
| EBITDA | 697 | 301 | 210 | -66 | -57 |
| Depreciation & amort. | -44 | -44 | -44 | -44 | -23 |
| EBIT | 653 | 257 | 166 | -110 | -80 |
| Net financials | -24 | -21 | -18 | -16 | -11 |
| Profit before tax | 629 | 236 | 148 | -125 | -90 |
| Tax | 139 | 57 | 33 | -27 | -19 |
| Net profit | 490 | 179 | 115 | -98 | -71 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.152 | 1.650 | 1.560 | 1.197 | 1.132 |
| Equity | 1.037 | 726 | 662 | 449 | 378 |
| Long-term debt | 51 | 20 | 0 | 0 | 0 |
| Short-term debt | 1.061 | 905 | 898 | 748 | 754 |
| Total debt | 1.112 | 924 | 898 | 748 | 754 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2005 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2013 | |
| Board of Directors | 2005 | |
| Former (1) | ||
| Board of Directors | 2005 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2008 | |
| Company | 50–66.65% | 50–66.65% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lyse Hansen | Management | 0 companies |
| Nikolaj Lyse Hansen | Chairman | 0 companies |
| Egon Hansen | Board of Directors | 0 companies |
| Bodil Lyse Hansen | Board of Directors | 0 companies |