| Revenue | DKK 418K | -16% |
| EBITDA | DKK 418K | -16% |
| Net profit | DKK -239K | -725% |
| Total assets | DKK 8,9M | +0% |
| Equity | DKK 2M | +1% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 502 | 469 | 522 | 456 | 431 | 402 | 451 | 481 | 510 | 540 | 499 | 418 |
| Staff expenses | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 71 | 502 | 469 | 522 | 456 | 431 | 402 | 451 | 481 | 510 | 540 | 499 | 418 |
| Depreciation & amort. | -78 | -87 | -107 | -107 | -115 | -119 | -122 | -127 | -116 | -130 | -148 | -149 | -198 |
| EBIT | -7 | 415 | 362 | 415 | 342 | 312 | 281 | 324 | 364 | 379 | 393 | 350 | 220 |
| Net financials | -307 | -266 | -300 | -293 | -315 | -286 | -308 | -298 | -224 | -207 | 115 | -326 | -432 |
| Profit before tax | -227 | 149 | 63 | 122 | 53 | 26 | -19 | 26 | 140 | 173 | 507 | 24 | -212 |
| Tax | 44 | 52 | 11 | 22 | 13 | 5 | 4 | 6 | 28 | 38 | 112 | -14 | 27 |
| Net profit | -271 | 97 | 51 | 99 | 40 | 21 | -23 | 20 | 112 | 135 | 395 | 38 | -239 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.343 | 6.311 | 6.301 | 6.245 | 6.262 | 6.110 | 5.906 | 5.904 | 5.833 | 6.454 | 7.483 | 8.926 | 8.920 |
| Equity | -191 | -130 | -105 | -5 | 35 | 56 | 32 | 53 | 154 | 289 | 1.130 | 1.955 | 1.968 |
| Long-term debt | 6.029 | 5.659 | 5.622 | 5.339 | 5.806 | 5.543 | 5.314 | 5.165 | 2.999 | 2.742 | 3.380 | 3.619 | 3.471 |
| Short-term debt | 504 | 781 | 784 | 911 | 421 | 512 | 560 | 680 | 2.665 | 3.402 | 2.947 | 3.339 | 3.458 |
| Total debt | 6.533 | 6.441 | 6.406 | 6.250 | 6.227 | 6.054 | 5.874 | 5.845 | 5.664 | 6.144 | 6.327 | 6.959 | 6.930 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lambach | Founder | 0 companies |