| Revenue | DKK 1,8M | +44% |
| EBITDA | DKK 693K | +35% |
| Net profit | DKK 280K | +24% |
| Total assets | DKK 1,9M | +49% |
| Equity | DKK 672K | +71% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.050 | 755 | 704 | 656 | 611 | 479 | 526 | 622 | 871 | 851 | 1.049 | 1.277 | 1.841 |
| Staff expenses | -625 | -466 | -500 | -409 | -464 | -460 | -450 | -556 | -669 | -730 | -842 | -762 | -1.147 |
| EBITDA | 50 | 93 | 25 | 75 | 18 | 19 | 75 | 66 | 202 | 121 | 206 | 515 | 693 |
| Depreciation & amort. | -29 | -29 | -29 | -29 | -29 | -29 | -55 | -46 | -94 | -132 | -127 | -172 | -258 |
| EBIT | 22 | 65 | -4 | 46 | -11 | -10 | 21 | 20 | 108 | -11 | 79 | 343 | 436 |
| Net financials | -12 | -25 | -11 | -20 | -5 | -3 | -6 | -14 | -24 | -30 | -38 | -59 | -70 |
| Profit before tax | 10 | 40 | -14 | 26 | -16 | -13 | 15 | 7 | 84 | -41 | 41 | 284 | 366 |
| Tax | 2 | 10 | -0 | 4 | -3 | -6 | 3 | -3 | 18 | -9 | 13 | 58 | 86 |
| Net profit | 7 | 30 | -14 | 22 | -13 | -6 | 11 | 10 | 66 | -32 | 28 | 226 | 280 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 258 | 261 | 233 | 213 | 222 | 216 | 231 | 429 | 831 | 706 | 772 | 1.285 | 1.914 |
| Equity | 87 | 117 | 105 | 127 | 114 | 108 | 119 | 104 | 170 | 138 | 167 | 392 | 672 |
| Long-term debt | 82 | 62 | 7 | 0 | 0 | 0 | 0 | 0 | 180 | 153 | 125 | 285 | 389 |
| Short-term debt | 89 | 82 | 121 | 86 | 108 | 108 | 112 | 325 | 463 | 406 | 481 | 587 | 821 |
| Total debt | 171 | 143 | 128 | 86 | 108 | 108 | 112 | 325 | 643 | 559 | 606 | 872 | 1.210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2012 | — | — |
SR Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NEST ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Løvstrøm Hertzner | Founder | 0 companies |
| Søren Rahn | Management | 0 companies |