| Revenue | DKK -671K | -54% |
| EBITDA | DKK -1,9M | +26% |
| Net profit | DKK -23,5M | -126% |
| Total assets | DKK 2,1B | -2% |
| Equity | DKK 2,1B | -2% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -19 | -28 | 0 | 355.140 | -483 | -78 | -25 | -99 | -1.077 | -1.469 | -671 |
| Staff expenses | -0 | -0 | -0 | -0 | -32.785 | -0 | -0 | -0 | -0 | -680 | -1.152 | -1.274 |
| EBITDA | -39 | -19 | 34.057 | -194 | 112.921 | -483 | -78 | -25 | -99 | -1.757 | -2.621 | -1.945 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -51.405 | -0 | -0 | -0 | -0 | -20 | -78 | -559 |
| EBIT | -39 | -19 | 34.057 | -194 | 61.516 | -483 | -78 | -25 | -99 | -1.777 | -2.699 | -2.504 |
| Net financials | 20.681 | 22.106 | 34.371 | 54.510 | 2.148 | 35.263 | 37.737 | 75.079 | 1.501.642 | 52.165 | 121.225 | 2.569 |
| Profit before tax | 20.642 | 22.087 | 34.343 | 54.316 | 63.664 | 34.780 | 37.659 | 75.054 | 1.501.543 | 50.388 | 118.526 | 65 |
| Tax | -6 | 27 | 133 | 461 | 13.804 | -1.036 | 2.161 | 2.133 | 6.563 | -13.627 | 27.196 | 23.576 |
| Net profit | 20.648 | 22.061 | 34.210 | 53.855 | 49.886 | 35.816 | 35.499 | 72.921 | 1.494.980 | 64.016 | 91.331 | -23.510 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123.712 | 192.743 | 218.240 | 334.792 | 767.082 | 423.250 | 441.997 | 508.173 | 2.013.781 | 2.077.348 | 2.178.365 | 2.124.914 |
| Equity | 117.491 | 159.501 | 192.712 | 323.135 | 372.032 | 400.514 | 435.059 | 506.980 | 2.008.330 | 2.059.415 | 2.132.552 | 2.099.072 |
| Long-term debt | 0 | 0 | 0 | 0 | 132.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.249 | 5.196 | 25.528 | 11.422 | 201.394 | 22.735 | 6.938 | 1.193 | 5.451 | 17.933 | 44.723 | 24.659 |
| Total debt | 6.221 | 33.242 | 25.528 | 11.657 | 333.667 | 22.735 | 6.938 | 1.193 | 5.451 | 17.933 | 44.723 | 24.659 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JCB Holding 2018 ApS | Company | 33.3% | 10.0% | 2018 |
ECB Holding 2018 ApS | Company | 33.3% | 10.0% | 2018 |
KB Holding 2018 ApS | Company | 20.0% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lauritsen | Chief Executive Officer | 0 companies |
| Karsten Buchhave | Chairman | 0 companies |
| Ghita Cordsen Nielsen | Board of Directors | 0 companies |
| Emma Cordsen Buchhave | Board of Directors | 0 companies |
| Johan Cordsen Buchhave | Board of Directors | 0 companies |