| Revenue | DKK 595K | -10% |
| EBITDA | DKK -60K | +74% |
| Net profit | DKK -187K | +48% |
| Total assets | DKK 6,3M | -9% |
| Equity | DKK 4,3M | -4% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.730 | 1.568 | 1.166 | 661 | 595 |
| Staff expenses | -1.166 | -1.164 | -963 | -894 | -655 |
| EBITDA | 564 | 404 | 202 | -233 | -60 |
| Depreciation & amort. | -371 | -173 | -169 | -187 | -135 |
| EBIT | 192 | 231 | 33 | -419 | -195 |
| Net financials | -6 | -11 | -31 | -39 | -44 |
| Profit before tax | 186 | 220 | 2 | -458 | -239 |
| Tax | 41 | 48 | -5 | -101 | -52 |
| Net profit | 145 | 172 | 7 | -357 | -187 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.643 | 6.797 | 7.229 | 6.918 | 6.323 |
| Equity | 4.624 | 4.796 | 4.803 | 4.446 | 4.258 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.047 | 976 | 1.405 | 1.553 | 1.197 |
| Total debt | 1.047 | 976 | 1.405 | 1.553 | 1.197 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
MF Management | Management | 2024 |
LM Founder | Founder | 2011 |
SP Management | Management | 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Chairman | 2011 – 2022 | |
| Chairman | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2011 | |
| Company | 25–33.32% | 25–33.32% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Fredericia Levin | Management | 0 companies |
| Linda Marie Christensen | Founder | 0 companies |
| Søren Paaske Christensen | Management | 0 companies |
| Lasse Dehn-Baltzer | Chairman | 0 companies |
| Mette Niebur Paaske Levin | Chairman | 0 companies |