| Revenue | DKK 5,6M | -161% |
| EBITDA | DKK 3,2M | +112% |
| Net profit | DKK 2,8M | +108% |
| Total assets | DKK 9,8M | -71% |
| Equity | DKK 5,7M | +95% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.205 | 6.318 | 9.671 | 10.771 | 10.390 | 11.176 | 16.386 | 17.449 | 30.516 | 34.499 | 15.147 | -9.156 | 5.561 |
| Staff expenses | -1.085 | -2.600 | -4.280 | -6.390 | -8.036 | -9.025 | -9.594 | -12.287 | -17.742 | -19.959 | -16.702 | -17.573 | -2.361 |
| EBITDA | 2.120 | 3.718 | 5.391 | 4.381 | 2.353 | 2.151 | 6.792 | 5.162 | 12.773 | 14.540 | -1.555 | -27.133 | 3.200 |
| Depreciation & amort. | -104 | -131 | -275 | -219 | -317 | -1.137 | -953 | -1.233 | -1.149 | -930 | -1.395 | -6.016 | -35 |
| EBIT | 2.016 | 3.587 | 5.115 | 4.162 | 2.036 | 1.014 | 5.840 | 3.929 | 11.624 | 13.610 | -2.950 | -33.149 | 3.165 |
| Net financials | 46 | -41 | 2 | 180 | -147 | -6 | -414 | -264 | -549 | -806 | -701 | -555 | -250 |
| Profit before tax | 2.062 | 3.546 | 5.117 | 4.342 | 1.889 | 1.007 | 5.426 | 3.665 | 11.075 | 12.804 | -3.651 | -33.703 | 2.915 |
| Tax | 555 | 866 | 1.281 | 1.017 | 415 | 206 | 1.187 | 807 | 2.458 | 2.868 | -802 | 83 | 159 |
| Net profit | 1.507 | 2.681 | 3.837 | 3.325 | 1.474 | 801 | 4.239 | 2.858 | 8.618 | 9.936 | -2.849 | -33.786 | 2.756 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.630 | 13.177 | 17.143 | 24.601 | 26.325 | 23.753 | 27.240 | 31.288 | 41.753 | 48.576 | 49.057 | 33.752 | 9.759 |
| Equity | 1.987 | 3.768 | 6.105 | 9.430 | 10.904 | 11.705 | 18.129 | 20.987 | 29.605 | 39.540 | 36.691 | 2.905 | 5.661 |
| Long-term debt | 0 | 2.963 | 2.874 | 2.714 | 2.568 | 2.353 | 0 | 0 | 1.066 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.643 | 6.446 | 8.164 | 12.433 | 12.677 | 9.609 | 8.876 | 10.195 | 11.050 | 8.547 | 12.366 | 30.847 | 4.098 |
| Total debt | 2.643 | 9.409 | 11.038 | 15.147 | 15.245 | 11.962 | 8.876 | 10.195 | 12.117 | 8.547 | 12.366 | 30.847 | 4.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Laursen | Chief Executive Officer | 0 companies |
| Lars Anders Carlsson | Chief Executive Officer | 0 companies |
| Carsten Sønder Mortensen | Board of Directors | 0 companies |
| Klaus Krog Hansen | Chairman | 0 companies |
| Sven Gunnar Mikael Hagman | Board of Directors | 0 companies |
| Karl Martin Edblad | Board of Directors | 0 companies |
| Merethe Laursen | Board of Directors | 0 companies |
| Adam Arthur Schatz | Chairman | 0 companies |
| Anders Peter Jesper Flemme | Board of Directors | 0 companies |
| Lars Mikael Olander | Chairman | 0 companies |
| Karl Gustav Ingemar Öhrn | Chairman | 0 companies |