| Revenue | DKK 1,1M | -3% |
| EBITDA | DKK 253K | -13% |
| Net profit | DKK 250K | -31% |
| Total assets | DKK 1,3M | -4% |
| Equity | DKK 73K | +141% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.680 | 1.399 | 1.337 | 1.201 | 1.628 | 1.220 | 964 | 981 | 1.022 | 663 | 1.190 | 1.079 | 1.050 |
| Staff expenses | -1.800 | -1.504 | -1.408 | -1.196 | -1.192 | -1.160 | -1.039 | -853 | -888 | -945 | -1.046 | -789 | -797 |
| EBITDA | -120 | -105 | -71 | 4 | 434 | 61 | -76 | 128 | 134 | -282 | 165 | 289 | 253 |
| Depreciation & amort. | -34 | -0 | -4 | -53 | -205 | -196 | -196 | -8 | -8 | -14 | 11 | -18 | -3 |
| EBIT | -154 | -105 | -75 | -49 | 229 | -136 | -272 | 120 | 126 | -297 | 154 | 272 | 250 |
| Net financials | -90 | -96 | -125 | -83 | -122 | -114 | 449 | -50 | -42 | -27 | -45 | -56 | -49 |
| Profit before tax | -244 | -201 | -201 | -132 | 108 | -250 | 177 | 70 | 85 | -324 | 109 | 216 | 200 |
| Tax | -61 | 129 | -0 | -28 | -2 | 100 | -4 | 45 | -0 | -0 | -0 | -145 | -50 |
| Net profit | -183 | -329 | -201 | -104 | 109 | -350 | 181 | 25 | 85 | -324 | 109 | 361 | 250 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.057 | 1.467 | 1.326 | 1.479 | 1.420 | 1.197 | 934 | 886 | 1.041 | 922 | 1.454 | 1.310 | 1.261 |
| Equity | -481 | -522 | -723 | -372 | -263 | -613 | -432 | -407 | -322 | -646 | -538 | -177 | 73 |
| Long-term debt | 0 | 0 | 480 | 480 | 480 | 480 | 733 | 541 | 408 | 360 | 300 | 540 | 540 |
| Short-term debt | 1.538 | 1.990 | 1.569 | 1.371 | 1.203 | 1.330 | 633 | 753 | 955 | 1.209 | 1.692 | 947 | 647 |
| Total debt | 1.538 | 1.990 | 2.049 | 1.851 | 1.683 | 1.810 | 1.366 | 1.293 | 1.363 | 1.569 | 1.992 | 1.487 | 1.187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Din Skiltemand ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 50.0% | 50.0% | 2010 | |
Modulex ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michel Louis Thomsen | Management | 0 companies |
| Søren Bendt | Chairman | 0 companies |
| Tage Jacobsen | Board of Directors | 0 companies |
| Jens Guldbrand Hansen | Board of Directors | 0 companies |
| Jens Brinkmann | Chairman | 0 companies |