| Revenue | DKK 3,8M | +18% |
| EBITDA | DKK 1,4M | +81% |
| Net profit | DKK 1M | +111% |
| Total assets | DKK 4,2M | +11% |
| Equity | DKK 3,2M | +21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 1.804 | 1.857 | 1.994 | 2.067 | 2.696 | 2.807 | 4.029 | 2.341 | 2.271 | 2.517 | 3.268 | 3.233 | 3.812 |
| Staff expenses | -2.742 | -1.925 | -1.494 | -1.486 | -1.479 | -1.759 | -1.849 | -2.234 | -1.993 | -1.739 | -1.998 | -2.297 | -2.459 | -2.409 |
| EBITDA | — | -121 | 363 | 507 | 588 | 937 | 958 | 1.795 | 348 | 532 | 519 | 971 | 774 | 1.403 |
| Depreciation & amort. | -231 | -190 | -155 | -122 | -41 | -71 | -168 | -53 | -169 | -159 | -99 | -138 | -138 | -92 |
| EBIT | — | -311 | 208 | 386 | 547 | 866 | 790 | 1.742 | 178 | 373 | 420 | 833 | 636 | 1.311 |
| Net financials | 0 | -160 | -133 | -122 | -101 | -83 | -90 | -60 | 5 | -28 | -110 | -45 | 4 | 7 |
| Profit before tax | — | -471 | 75 | 264 | 446 | 783 | 700 | 1.682 | 183 | 345 | 310 | 788 | 639 | 1.318 |
| Tax | 6 | 231 | -0 | -0 | 6 | 168 | 166 | 353 | 54 | 78 | 65 | 175 | 158 | 301 |
| Net profit | — | -701 | 75 | 264 | 440 | 615 | 534 | 1.330 | 129 | 267 | 246 | 613 | 481 | 1.017 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -2.516 | 3.381 | 3.533 | 3.356 | 3.880 | 4.733 | 4.376 | 3.450 | 3.543 | 3.332 | 2.740 | 3.673 | 3.771 | 4.193 |
| Equity | — | 380 | 455 | 719 | 1.009 | 1.474 | 1.708 | 2.737 | 2.566 | 2.384 | 2.179 | 2.642 | 2.674 | 3.241 |
| Long-term debt | -2.205 | 2.126 | 1.927 | 1.946 | 1.842 | 1.730 | 1.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -130 | 875 | 1.151 | 692 | 1.029 | 1.520 | 1.028 | 695 | 961 | 942 | 542 | 1.015 | 1.092 | 933 |
| Total debt | -2.335 | 3.001 | 3.079 | 2.638 | 2.871 | 3.250 | 2.661 | 695 | 961 | 942 | 542 | 1.015 | 1.092 | 933 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FRANK BORG HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
BUCH HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
SMXQ HOLDING ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Matti Lundberg Vedersø | Management | 0 companies |
| Ole Buch Jensen | Board of Directors | 0 companies |
| Frank Borg Petersen | Chairman | 0 companies |