| Revenue | DKK -7M | -9% |
| EBITDA | DKK -10,1M | -31% |
| Net profit | DKK -10,4M | -33% |
| Total assets | DKK 12,3M | -60% |
| Equity | DKK -3,5M | -148% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.932 | 11.285 | 324 | 1.833 | 2.321 | 3.511 | 4.139 | 7 | -30 | 0 | -81 | 2.441 | -7.681 | -7.008 |
| Staff expenses | -10.182 | -10.389 | -7 | -2.034 | -3.300 | -2.462 | -3.092 | -0 | -0 | -0 | -0 | -0 | -0 | -3.046 |
| EBITDA | 7.750 | 896 | 317 | -201 | -979 | 71 | 1.048 | 7 | -30 | 0 | -81 | 2.441 | -7.681 | -10.054 |
| Depreciation & amort. | 249 | 298 | -232 | -130 | -203 | -214 | -634 | -72 | -43 | -0 | -0 | -0 | -0 | -78 |
| EBIT | 7.502 | 598 | 84 | -331 | -1.182 | -143 | 414 | -65 | -73 | 0 | -81 | 2.441 | -7.681 | -10.132 |
| Net financials | -1.276 | -1.493 | 594 | -72 | -3.034 | 252 | -1.256 | -175 | 1.241 | 2.711 | 1.047 | 7.269 | -2.087 | -578 |
| Profit before tax | 6.225 | -895 | 678 | -404 | -4.216 | 97 | -842 | -240 | 1.168 | 2.711 | 967 | 9.710 | -9.768 | -10.710 |
| Tax | 1.596 | -74 | 7 | -306 | -444 | -170 | -0 | -0 | -59 | -350 | -81 | -29 | -1.961 | -339 |
| Net profit | 4.629 | -821 | 672 | -97 | -3.772 | 267 | -842 | -240 | 1.227 | 3.061 | 1.048 | 9.739 | -7.807 | -10.371 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.778 | 17.066 | 20.315 | 20.473 | 23.674 | 26.228 | 20.818 | 19.019 | 17.850 | 18.031 | 28.322 | 43.908 | 31.018 | 12.319 |
| Equity | 6.883 | 4.262 | 4.934 | 4.836 | 1.064 | 1.331 | 489 | 248 | 1.475 | 4.536 | 5.471 | 15.211 | 7.154 | -3.468 |
| Long-term debt | 1.726 | 38 | 7 | 0 | 5.174 | 1.808 | 834 | 6.603 | 2.851 | 671 | 15.876 | 22.108 | 22.838 | 6.741 |
| Short-term debt | 7.155 | 12.766 | 15.375 | 15.637 | 17.437 | 23.089 | 19.951 | 12.167 | 13.524 | 12.824 | 6.974 | 6.590 | 1.026 | 9.046 |
| Total debt | 8.881 | 12.804 | 15.382 | 15.637 | 22.611 | 24.897 | 20.784 | 18.771 | 16.375 | 13.495 | 22.850 | 28.698 | 23.865 | 15.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK FÆRCH INVEST ApS | Company | 100.0% | 100.0% | 2020 |
PKJ INVEST ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Laudal Færch | Chief Executive Officer | 0 companies |
| Henrik Færch | Board of Directors | 0 companies |
| David Packness Meyer | Chairman | 0 companies |
| Peter Kjær Jepsen | Chairman | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |