| Revenue | DKK -38K | -38% |
| EBITDA | DKK -38K | +38% |
| Net profit | DKK -70K | +37% |
| Total assets | DKK 182K | -32% |
| Equity | DKK -1,4M | -5% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 169 | 91 | 65 | 267 | 281 | 564 | 513 | 119 | -61 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -9 | -0 | -0 | -0 |
| EBITDA | 169 | 91 | 65 | 267 | 281 | 564 | 504 | 119 | -61 | -38 |
| Depreciation & amort. | -70 | -34 | -99 | -398 | -560 | -579 | -590 | -195 | -0 | -0 |
| EBIT | 99 | 57 | -34 | -130 | -279 | -15 | -86 | -76 | -61 | -38 |
| Net financials | -100 | -30 | -181 | -217 | -185 | -151 | -170 | -70 | -54 | -53 |
| Profit before tax | -10 | 19 | -215 | -347 | -463 | -166 | -255 | -146 | -115 | -90 |
| Tax | 6 | 0 | 17 | -62 | -74 | -19 | -36 | -109 | -3 | -20 |
| Net profit | -17 | 19 | -232 | -285 | -389 | -147 | -219 | -37 | -112 | -70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.111 | 1.245 | 2.024 | 2.043 | 2.696 | 1.751 | 927 | 349 | 268 | 182 |
| Equity | -10 | 10 | -222 | -507 | -896 | -1.043 | -1.262 | -1.299 | -1.335 | -1.406 |
| Long-term debt | 17 | 17 | 32 | 402 | 780 | 518 | 182 | 0 | 0 | 0 |
| Short-term debt | 1.120 | 1.235 | 2.246 | 2.148 | 2.812 | 2.276 | 2.007 | 1.648 | 1.604 | 1.588 |
| Total debt | 1.120 | 1.235 | 2.246 | 2.550 | 3.592 | 2.794 | 2.189 | 1.648 | 1.604 | 1.588 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2011 | — | — |
SC Unofficial title | Unofficial title | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MOGENS LILLELUND HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Lillelund | Management | 0 companies |
| Søren Christian Lundkvist Dueholm | Unofficial title | 0 companies |
| Gorm Sigaard | Chairman | 0 companies |