| Revenue | DKK 406K | -30% |
| EBITDA | DKK -109K | -1398% |
| Net profit | DKK -136K | -82% |
| Total assets | DKK 694K | -13% |
| Equity | DKK 459K | -23% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.498 | 2.027 | 3.287 | 2.389 | 1.675 | 1.355 | 593 | 623 | 397 | 564 | 763 | 581 | 406 |
| Staff expenses | -1.369 | -1.690 | -2.918 | -1.976 | -1.568 | -1.030 | -385 | -395 | -391 | -488 | -543 | -550 | -515 |
| EBITDA | -102 | 337 | 370 | 414 | 107 | 325 | 207 | 228 | 6 | 77 | 220 | 8 | -109 |
| Depreciation & amort. | -13 | -88 | -190 | -226 | -143 | -174 | -188 | -150 | -165 | -128 | -94 | -58 | -67 |
| EBIT | -115 | 249 | 180 | 187 | -36 | 151 | 20 | 78 | -159 | -51 | 126 | -49 | -175 |
| Net financials | -1 | -3 | -30 | -12 | -9 | -7 | -4 | -11 | -18 | -15 | -17 | -13 | 1 |
| Profit before tax | -114 | 246 | 150 | 176 | -45 | 144 | 15 | 67 | -176 | -66 | 109 | -62 | -174 |
| Tax | -29 | 56 | 37 | 39 | -5 | 32 | 3 | -13 | -46 | 29 | 27 | 13 | -38 |
| Net profit | -86 | 190 | 113 | 136 | -40 | 112 | 12 | 80 | -130 | -95 | 82 | -75 | -136 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 565 | 780 | 1.787 | 1.437 | 1.227 | 1.133 | 1.032 | 1.311 | 1.284 | 1.091 | 1.092 | 802 | 694 |
| Equity | 205 | 394 | 507 | 643 | 608 | 720 | 732 | 813 | 683 | 588 | 670 | 595 | 459 |
| Long-term debt | 0 | 0 | 212 | 141 | 83 | 19 | 0 | 262 | 213 | 164 | 116 | 0 | 0 |
| Short-term debt | -359 | 382 | 1.058 | 650 | 536 | 394 | 300 | 237 | 388 | 339 | 306 | 207 | 235 |
| Total debt | -359 | 382 | 1.270 | 791 | 619 | 413 | 300 | 499 | 601 | 504 | 422 | 207 | 235 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2011 | — | — |
ML Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Marek Lewandowski | Founder | 0 companies |
| Marek Lewandowski | Management | 0 companies |