| Revenue | DKK 1,9M | +188% |
| EBITDA | DKK -575K | +45% |
| Net profit | DKK -1,2M | -75% |
| Total assets | DKK 5,7M | +58% |
| Equity | DKK 75K | -73% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 201 | 635 | 1.042 | 661 | 1.901 |
| Staff expenses | -533 | -1.306 | -926 | -1.710 | -2.477 |
| EBITDA | -332 | -671 | 116 | -1.049 | -575 |
| Depreciation & amort. | -330 | -350 | -681 | -519 | -622 |
| EBIT | -662 | -1.021 | -565 | -1.568 | -1.197 |
| Net financials | -81 | -105 | -158 | -79 | -323 |
| Profit before tax | -742 | -1.126 | -722 | -1.647 | -1.521 |
| Tax | -0 | 247 | -0 | -963 | -320 |
| Net profit | -742 | -1.373 | -722 | -684 | -1.201 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 1.263 | 2.497 | 2.504 | 3.611 | 5.707 |
| Equity | -999 | 187 | -33 | 282 | 75 |
| Long-term debt | 957 | 416 | 738 | 754 | 2.000 |
| Short-term debt | 2.262 | 2.310 | 2.538 | 3.329 | 3.632 |
| Total debt | 2.262 | 2.310 | 2.538 | 3.329 | 5.632 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2010 | — | — |
DS Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COMBIFILM HOLDING ApS | Company | 25.0% | 25.0% | 2008 |
NCA BOEHM HOLDING AF 3. JULI 2009 ApS | Company | 15.0% | 15.0% | 2015 |
| Individual | 15.0% | 15.0% | 2008 | |
MLI ACQ SPV2 ApS | Company | 25.0% | 25.0% | 2013 |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Martin Jensen | Management | 0 companies |
| Dan Silving Petersen | Management | 0 companies |
| Peter Vejlgaard Arbs | Chairman | 0 companies |
| Martin Dalgaard Andersen | Board of Directors | 0 companies |
| Michael Kristensen | Board of Directors | 0 companies |
| Nikolaj Magne Larsen | Board of Directors | 0 companies |