| Revenue | DKK 6K | — |
| EBITDA | DKK 6K | +102% |
| Net profit | DKK -2K | +99% |
| Total assets | DKK 168K | +11% |
| Equity | DKK -811K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | 7 | -7 | -7 | -7 | 76 | -135 | — | — | — | — | — | — | 6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 7 | 8 | 8 | 5 | 69 | -142 | -9 | 157 | -588 | -68 | -456 | -296 | 6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 7 | 8 | 8 | 5 | 69 | -142 | -9 | 157 | -588 | -68 | -456 | -296 | 6 |
| Net financials | 47 | -700 | 204 | 48 | -67 | -23 | -37 | -46 | 133 | -614 | -95 | -467 | -307 | -12 |
| Profit before tax | 44 | -693 | -197 | -40 | -61 | 46 | -179 | -53 | 126 | -622 | -102 | -474 | -315 | -6 |
| Tax | 2 | 2 | 2 | 4 | 6 | -7 | -10 | -12 | -9 | -9 | -9 | -6 | -6 | -4 |
| Net profit | 42 | -694 | -199 | -45 | -68 | 53 | -170 | -42 | 134 | -613 | -93 | -469 | -309 | -2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 516 | 1.311 | 1.233 | 1.297 | 1.331 | 1.483 | 1.400 | 1.414 | 1.508 | 936 | 879 | 433 | 151 | 168 |
| Equity | 461 | 1.236 | 832 | 944 | 954 | 1.095 | 667 | 625 | 674 | 61 | -32 | -501 | -809 | -811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | -75 | 401 | 354 | 378 | 389 | 733 | 788 | 834 | 875 | 911 | 934 | 960 | 979 |
| Total debt | 55 | -75 | 401 | 354 | 378 | 389 | 733 | 788 | 834 | 875 | 911 | 934 | 960 | 979 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M. SCHERER HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
B. SCHERER HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
H. SCHERER HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lundemose Scherer | Management | 0 companies |
| Birgitte Scherer | Board of Directors | 0 companies |
| Henrik Scherer | Board of Directors | 0 companies |