| Revenue | DKK 3M | +29% |
| EBITDA | DKK 1,3M | +199% |
| Net profit | DKK 1,3M | +158% |
| Total assets | DKK 11,7M | +42% |
| Equity | DKK 4,1M | +48% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 19 | -847 | -182 | -274 | 2.351 | 3.031 |
| Staff expenses | -0 | -46 | -10 | -593 | -1.909 | -1.711 |
| EBITDA | 19 | -893 | -192 | -867 | 442 | 1.320 |
| Depreciation & amort. | -0 | -0 | -122 | -1.098 | -0 | -0 |
| EBIT | 19 | -893 | -314 | -1.965 | 442 | 1.320 |
| Net financials | -2 | -28 | 3 | -1 | 109 | 131 |
| Profit before tax | 17 | -921 | -311 | -1.967 | 551 | 1.450 |
| Tax | -0 | -0 | -307 | -220 | 42 | 136 |
| Net profit | 17 | -921 | -4 | -1.746 | 509 | 1.314 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 83 | 1.886 | 1.578 | 474 | 8.227 | 11.702 |
| Equity | -29 | 1.050 | 1.046 | -700 | 2.747 | 4.062 |
| Long-term debt | 0 | 0 | 20 | 0 | 0 | 0 |
| Short-term debt | 112 | 835 | 532 | 1.174 | 5.480 | 7.640 |
| Total debt | 112 | 835 | 532 | 1.174 | 5.480 | 7.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2012 | — | — | |
| Deputy Chairman | 2009 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EVERGREEN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lillelund Ravn | Chief Executive Officer | 0 companies |
| Mikael Duckert | Board of Directors | 0 companies |
| Anders Nicolai Petri | Deputy Chairman | 0 companies |
| Jan Barsballe | Chairman | 0 companies |
| Andreas Ditlev Duckert | Board of Directors | 0 companies |
| Frederik Duckert | Deputy Chairman | 0 companies |
| Ole Holtved | Board of Directors | 0 companies |
| Christian Ihlermann Droob Johansen | Chairman | 0 companies |
| Nikolaj Peter Duckert | Chairman | 0 companies |