| Revenue | DKK 1,1M | -13% |
| EBITDA | DKK -85K | -142% |
| Net profit | DKK -134K | -243% |
| Total assets | DKK 2,1M | -12% |
| Equity | DKK 1,9M | -17% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 492 | 1.060 | 1.396 | 1.686 | 1.533 | 1.019 | 810 | 1.403 | 1.936 | 1.331 | 4.094 | 1.413 | 1.302 | 1.133 |
| Staff expenses | -526 | -830 | -946 | -1.017 | -1.132 | -1.055 | -1.085 | -1.086 | -1.251 | -846 | -1.257 | -1.070 | -1.049 | -1.088 |
| EBITDA | -35 | 230 | 450 | 669 | 401 | -37 | -275 | 317 | 685 | 486 | 2.838 | 343 | 200 | -85 |
| Depreciation & amort. | -6 | -8 | -9 | -15 | -21 | -28 | -24 | -21 | -23 | -34 | -40 | -74 | -74 | -71 |
| EBIT | -41 | 222 | 441 | 653 | 380 | -64 | -299 | 296 | 661 | 451 | 2.798 | 268 | 125 | -155 |
| Net financials | -11 | -8 | -16 | 41 | 37 | 122 | -59 | -32 | -10 | -6 | -7 | 8 | 5 | 0 |
| Profit before tax | -52 | 214 | 425 | 695 | 417 | 58 | -357 | 265 | 651 | 445 | 2.791 | 277 | 131 | -155 |
| Tax | 5 | 53 | 123 | 164 | 127 | 25 | -67 | 78 | 154 | 110 | 635 | 81 | 38 | -22 |
| Net profit | -57 | 161 | 303 | 531 | 291 | 33 | -290 | 186 | 497 | 335 | 2.157 | 196 | 93 | -134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 436 | 762 | 1.150 | 2.107 | 2.247 | 2.597 | 1.652 | 1.503 | 2.147 | 2.450 | 7.756 | 2.811 | 2.408 | 2.113 |
| Equity | 318 | 479 | 782 | 1.213 | 1.503 | 1.236 | 946 | 1.132 | 1.629 | 1.964 | 3.821 | 2.517 | 2.310 | 1.927 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 118 | 283 | 293 | 745 | 594 | 1.211 | 606 | 271 | 418 | 386 | 3.835 | 194 | 83 | 187 |
| Total debt | 118 | 283 | 293 | 745 | 594 | 1.211 | 606 | 271 | 418 | 386 | 3.835 | 194 | 83 | 187 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2020 | — | — |
LK Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.R.M. HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
LARS K. HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lundgaard Jensen | Management | 0 companies |
| Lars Kalnæs | Founder | 0 companies |