| Revenue | DKK 114K | +69% |
| EBITDA | DKK 114K | +69% |
| Net profit | DKK 144K | +1237% |
| Total assets | DKK 1,2M | +8% |
| Equity | DKK 370K | +64% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 475 | 532 | 490 | 658 | 751 | 865 | 1.059 | 1.055 | 609 | 35 | 34 | 112 | 67 | 114 |
| Staff expenses | -321 | -414 | -474 | -530 | -530 | -772 | -972 | -833 | -508 | -1 | -1 | -0 | -0 | -0 |
| EBITDA | 123 | 87 | -20 | 128 | 157 | 93 | 87 | 222 | 101 | 36 | 34 | 112 | 67 | 114 |
| Depreciation & amort. | -0 | -0 | -0 | -39 | -40 | -44 | -50 | -55 | -62 | -72 | -73 | -69 | -64 | -59 |
| EBIT | 123 | 87 | -20 | 89 | 117 | 49 | 38 | 167 | 39 | -36 | -39 | 43 | 4 | 55 |
| Net financials | -51 | -49 | -41 | -46 | -46 | -47 | -51 | -70 | -22 | -30 | -38 | -47 | -8 | 84 |
| Profit before tax | 72 | 37 | -61 | 43 | 71 | 2 | -13 | 97 | 17 | -66 | -77 | -4 | -5 | 139 |
| Tax | 21 | 10 | -14 | 11 | 16 | 2 | -2 | 24 | 4 | -15 | -17 | -31 | 8 | -6 |
| Net profit | 51 | 28 | -47 | 32 | 55 | 0 | -11 | 74 | 13 | -52 | -60 | 26 | -13 | 144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 888 | 951 | 1.044 | 1.068 | 1.091 | 1.118 | 1.110 | 1.537 | 1.413 | 1.265 | 1.223 | 1.165 | 1.124 | 1.212 |
| Equity | — | 208 | 162 | 194 | 249 | 249 | 238 | 312 | 324 | 273 | 212 | 239 | 226 | 370 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.223 | 1.152 | 545 | 514 | 483 | 452 | 420 |
| Short-term debt | 727 | 766 | 883 | 874 | 840 | 869 | 871 | 609 | 512 | 447 | 497 | 443 | 446 | 422 |
| Total debt | 727 | 766 | 883 | 874 | 840 | 869 | 871 | 1.832 | 1.664 | 993 | 1.011 | 926 | 898 | 842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Lisa Schytt | Founder | 0 companies |