| Revenue | DKK 8,3M | +21% |
| EBITDA | DKK 2,3M | +24% |
| Net profit | DKK 1,6M | +47% |
| Total assets | DKK 7,5M | +19% |
| Equity | DKK 5,3M | +39% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.376 | 3.218 | 4.080 | 4.750 | 5.572 | 5.050 | 5.575 | 6.357 | 4.770 | 4.259 | 6.275 | 6.845 | 8.253 |
| Staff expenses | -1.894 | -2.357 | -2.652 | -3.285 | -3.924 | -3.875 | -4.115 | -4.709 | -4.095 | -3.050 | -4.564 | -5.001 | -5.962 |
| EBITDA | 483 | 861 | 1.207 | 1.189 | 1.648 | 1.175 | 1.460 | 1.648 | 675 | 1.058 | 1.711 | 1.844 | 2.282 |
| Depreciation & amort. | 164 | 169 | 245 | 342 | -521 | -524 | -608 | -728 | -630 | -541 | -506 | -442 | -249 |
| EBIT | 319 | 692 | 962 | 847 | 1.128 | 651 | 852 | 920 | 46 | 517 | 1.205 | 1.402 | 2.032 |
| Net financials | -22 | -10 | -8 | -15 | -34 | -28 | -33 | -49 | -22 | -18 | -28 | 2 | 30 |
| Profit before tax | 296 | 682 | 954 | 832 | 1.094 | 623 | 818 | 871 | 24 | 499 | 1.177 | 1.404 | 2.063 |
| Tax | 75 | 156 | 233 | 197 | 242 | 138 | 181 | 193 | 6 | 110 | 261 | 311 | 454 |
| Net profit | 221 | 526 | 722 | 635 | 852 | 485 | 638 | 678 | 17 | 389 | 916 | 1.093 | 1.609 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.749 | 2.512 | 3.361 | 3.700 | 4.406 | 4.136 | 4.714 | 4.757 | 4.533 | 4.202 | 4.927 | 6.336 | 7.535 |
| Equity | 560 | 989 | 991 | 1.125 | 1.977 | 1.963 | 2.100 | 2.378 | 1.796 | 2.185 | 2.801 | 3.776 | 5.263 |
| Long-term debt | 36 | 118 | 159 | 192 | 505 | 388 | 744 | 683 | 267 | 172 | 70 | 0 | 0 |
| Short-term debt | 1.080 | 1.292 | 2.049 | 2.217 | 1.754 | 1.626 | 1.741 | 1.562 | 2.390 | 1.834 | 2.056 | 2.514 | 2.218 |
| Total debt | 1.116 | 1.410 | 2.209 | 2.409 | 2.259 | 2.014 | 2.485 | 2.245 | 2.657 | 2.006 | 2.126 | 2.514 | 2.218 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
PA | Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Milde og Lykke Holding ApS | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lykke Andersen | Management | 0 companies |
| Dorte Milde Andersen | Board of Directors | 0 companies |
| Lene Haustrup Mortensen | Board of Directors | 0 companies |
| Per Amor | Board of Directors | 0 companies |