| Revenue | DKK 3,9M | -32% |
| EBITDA | DKK 692K | -63% |
| Net profit | DKK -25K | -103% |
| Total assets | DKK 4,5M | +7% |
| Equity | DKK -1,9M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -164 | -1.344 | -1.667 | -1.211 | -688 | -271 | 1.802 | 3.126 | 3.965 | 5.799 | 6.589 | 5.827 | 3.947 |
| Staff expenses | -85 | -1.006 | -2.507 | -2.108 | -2.726 | -3.493 | -3.038 | -2.869 | -3.559 | -4.050 | -5.013 | -3.953 | -3.255 |
| EBITDA | -249 | -2.350 | -4.175 | -3.318 | -3.414 | -3.802 | -1.236 | 257 | 407 | 1.749 | 1.576 | 1.874 | 692 |
| Depreciation & amort. | -0 | -17 | -214 | -236 | -240 | -249 | -216 | -21 | -200 | -427 | -919 | -725 | -635 |
| EBIT | -249 | -2.367 | -4.389 | -3.554 | -3.655 | -4.051 | -1.452 | 236 | 207 | 1.322 | 658 | 1.149 | 58 |
| Net financials | -28 | -300 | -557 | -412 | -789 | -1.011 | -1.343 | -1.359 | -1.166 | -387 | -669 | -546 | -90 |
| Profit before tax | -277 | -2.667 | -4.946 | -3.966 | -4.444 | -5.062 | -2.795 | -1.123 | -959 | 935 | -11 | 807 | -25 |
| Tax | -0 | -0 | -239 | -368 | -283 | -270 | -334 | -289 | -208 | -246 | -0 | -0 | -0 |
| Net profit | -277 | -2.667 | -4.708 | -3.598 | -4.161 | -4.792 | -2.461 | -835 | -751 | 1.181 | -11 | 807 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.446 | 7.631 | 4.601 | 3.051 | 3.060 | 1.941 | 1.673 | 2.273 | 3.845 | 3.288 | 4.004 | 4.179 | 4.463 |
| Equity | 2.053 | 1.210 | -2.003 | -5.602 | -8.763 | -11.404 | -13.866 | -14.836 | -15.587 | -14.406 | -14.417 | -1.907 | -1.932 |
| Long-term debt | 2.228 | 4.808 | 5.390 | 6.043 | 7.830 | 8.613 | 8.508 | 1.424 | 143 | 289 | 289 | 289 | 262 |
| Short-term debt | 165 | 1.613 | 1.214 | 2.610 | 3.993 | 4.733 | 7.031 | 15.685 | 19.289 | 17.405 | 18.132 | 5.798 | 6.133 |
| Total debt | 2.393 | 6.421 | 6.605 | 8.653 | 11.823 | 13.346 | 15.539 | 17.108 | 19.432 | 17.694 | 18.420 | 6.086 | 6.395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
SR Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
BACONIZED HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
VÆKSTFONDEN | Company | 25.0% | 25.0% | 2014 |
North-East Venture ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin LeBlanc Eigtved | Chief Executive Officer | 0 companies |
| Steffen Righolt Thilsted | Management | 0 companies |
| Martin Lumbye Hansen | Board of Directors | 0 companies |
| Anders Fink | Chairman | 0 companies |
| Amine Saoudi-Hassani | Board of Directors | 0 companies |
| Joaquín Cuenca Abela | Board of Directors | 0 companies |
| Benny Guld | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Erik Balck Sørensen | Board of Directors | 0 companies |
| Jesper Lilledal Holmgaard | Board of Directors | 0 companies |
| Mogens Nielsen | Chairman | 0 companies |
| Søren Steen Rasmussen | Board of Directors | 0 companies |
| Francisco Javier González Bernal | Board of Directors | 0 companies |
| Alejandro Sánchez Blanes | Chairman | 0 companies |