| Revenue | DKK 23,5M | +15% |
| EBITDA | DKK 7,1M | -9% |
| Net profit | DKK 594K | -62% |
| Total assets | DKK 57,5M | +18% |
| Equity | DKK 2,5M | +11% |
| Employees | 24 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.806 | 9.138 | 14.843 | 20.421 | 23.478 |
| Staff expenses | -4.515 | -6.457 | -9.086 | -12.631 | -16.366 |
| EBITDA | 4.291 | 2.681 | 5.757 | 7.790 | 7.112 |
| Depreciation & amort. | -1.594 | -1.462 | -2.535 | -2.591 | -3.417 |
| EBIT | 2.697 | 1.218 | 3.223 | 5.199 | 3.695 |
| Net financials | -1.025 | -971 | -1.838 | -3.048 | -3.070 |
| Profit before tax | 1.672 | 247 | 1.385 | 2.071 | 625 |
| Tax | 201 | 44 | 298 | 495 | 31 |
| Net profit | 1.471 | 203 | 1.087 | 1.576 | 594 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 30.183 | 34.427 | 36.296 | 48.719 | 57.524 |
| Equity | -1.209 | -1.005 | 40 | 2.246 | 2.503 |
| Long-term debt | 5.330 | 8.534 | 9.213 | 22.697 | 23.320 |
| Short-term debt | 26.062 | 26.898 | 27.042 | 23.333 | 31.131 |
| Total debt | 31.392 | 35.432 | 36.255 | 46.030 | 54.451 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Board of Directors | 2025 | |
| Board of Directors | 2012 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Laursen | Management | 0 companies |
| Mads Møller Pedersen | Board of Directors | 0 companies |
| Tuk Asger Hartmann | Board of Directors | 0 companies |
| Heine Mondrup Laursen | Chairman | 0 companies |
| Jens Troels Guld | Board of Directors | 0 companies |
| Benny Reinholdt Laursen | Board of Directors | 0 companies |