| Revenue | DKK 2,7M | +19% |
| EBITDA | DKK 551K | -6% |
| Net profit | DKK 292K | -20% |
| Total assets | DKK 4,3M | +9% |
| Equity | DKK 3,3M | +10% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.228 | 3.044 | 2.486 | 2.276 | 2.701 |
| Staff expenses | -2.417 | -1.991 | -1.923 | -1.687 | -2.149 |
| EBITDA | 811 | 1.053 | 563 | 589 | 551 |
| Depreciation & amort. | -104 | -123 | -123 | -125 | -180 |
| EBIT | 707 | 930 | 440 | 463 | 371 |
| Net financials | -45 | -50 | -5 | 5 | 4 |
| Profit before tax | 662 | 879 | 435 | 468 | 375 |
| Tax | 174 | 209 | 96 | 104 | 82 |
| Net profit | 488 | 671 | 339 | 364 | 292 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.838 | 3.933 | 3.660 | 3.932 | 4.290 |
| Equity | 1.666 | 2.337 | 2.676 | 3.040 | 3.333 |
| Long-term debt | 1.192 | 615 | 222 | 0 | 0 |
| Short-term debt | 1.949 | 928 | 713 | 846 | 829 |
| Total debt | 3.141 | 1.543 | 935 | 846 | 829 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2022 | |
| Board of Directors | 2005 | |
| Former (2) | ||
| Board of Directors | 2005 – 2007 | |
| Board of Directors | 2005 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindsjø | Management | 0 companies |
| Janny Danielsen | Board of Directors | 0 companies |
| Johnna Keller Hinge | Board of Directors | 0 companies |
| Finn Vestergaard Jessen | Board of Directors | 0 companies |
| Ralf Otto Lindow | Board of Directors | 0 companies |