| Revenue | DKK 11,6M | -21% |
| EBITDA | DKK 2M | -53% |
| Net profit | DKK 1,3M | -67% |
| Total assets | DKK 56,4M | -1% |
| Equity | DKK 41,9M | -2% |
| Employees | 20 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 11.939 | 11.045 | 14.212 | 14.655 | 11.608 |
| Staff expenses | -7.492 | -7.670 | -9.749 | -10.440 | -9.638 |
| EBITDA | 4.381 | 3.374 | 4.464 | 4.215 | 1.970 |
| Depreciation & amort. | -151 | -216 | -223 | -362 | -573 |
| EBIT | 4.230 | 3.158 | 4.240 | 3.853 | 1.396 |
| Net financials | 573 | 1.455 | 1.114 | 893 | 593 |
| Profit before tax | 4.803 | 4.613 | 5.355 | 4.746 | 1.989 |
| Tax | 522 | 442 | 1.040 | 885 | 697 |
| Net profit | 4.281 | 4.171 | 4.315 | 3.861 | 1.291 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 59.656 | 57.354 | 81.761 | 57.210 | 56.397 |
| Equity | 30.704 | 34.760 | 38.984 | 42.722 | 41.929 |
| Long-term debt | 0 | 0 | 0 | 1.014 | 794 |
| Short-term debt | 28.953 | 22.594 | 42.778 | 13.474 | 13.472 |
| Total debt | 28.953 | 22.594 | 42.778 | 14.488 | 14.266 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2007 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2016 | |
| Board of Directors | 2024 | |
| Former (1) | ||
| Board of Directors | 2007 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lykke | Management | 0 companies |
| Pia Lykke | Chairman | 0 companies |
| Jonatan Lykke | Board of Directors | 0 companies |
| Niels Åge Virenfeldt Nørager | Board of Directors | 0 companies |