| Revenue | DKK -16K | +46% |
| EBITDA | DKK -16K | -46% |
| Net profit | DKK 9,3M | +161% |
| Total assets | DKK 35,4M | +42% |
| Equity | DKK 16,7M | +124% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -1 | 0 | -4 | -7 | -8 | -9 | -8 | -10 | -10 | -11 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -3 | -1 | 0 | -2 | -7 | -8 | -9 | -8 | -10 | -10 | -11 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -3 | -1 | 0 | -2 | -7 | -8 | -9 | -8 | -10 | -10 | -11 | -16 |
| Net financials | 1 | 1 | 1 | 0 | 0 | -636 | -1.748 | -1.669 | 1.411 | 2.414 | 5.203 | 4.566 | 11.910 |
| Profit before tax | -2 | -2 | 0 | 0 | -2 | -644 | -1.756 | -1.678 | 1.402 | 2.404 | 5.193 | 4.555 | 11.894 |
| Tax | -0 | -0 | -0 | -1 | 1 | -142 | -386 | -370 | 308 | 529 | 1.142 | 1.002 | 2.617 |
| Net profit | -2 | -2 | 0 | 1 | -3 | -502 | -1.370 | -1.308 | 1.094 | 1.875 | 4.050 | 3.553 | 9.278 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 | 82 | 83 | 84 | 78 | 2.099 | 14.874 | 13.841 | 15.670 | 18.212 | 21.735 | 24.911 | 35.416 |
| Equity | 78 | 76 | 77 | 78 | 74 | -428 | -1.798 | -3.106 | -2.012 | -137 | 3.914 | 7.467 | 16.744 |
| Long-term debt | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.677 | 18.076 | 16.859 | 17.005 | 16.456 |
| Short-term debt | 3 | 6 | 7 | 7 | 3 | 2.526 | 16.672 | 16.947 | 5 | 272 | 963 | 440 | 2.215 |
| Total debt | 3 | 6 | 7 | 7 | 3 | 2.526 | 16.672 | 16.947 | 17.682 | 18.348 | 17.821 | 17.444 | 18.671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLW ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ludvig Wagner | Management | 0 companies |