| Revenue | DKK 411K | +59% |
| EBITDA | DKK 295K | +90% |
| Net profit | DKK 269K | +13% |
| Total assets | DKK 1,2M | +41% |
| Equity | DKK 963K | +39% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 58 | -24 | 77 | 64 | 110 | 224 | — | 263 | 133 | 231 | 258 | 411 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -20 | -97 | -0 | -48 | -66 | -87 | -103 | -117 |
| EBITDA | -13 | 3 | -49 | 14 | 41 | 90 | 127 | -15 | 214 | 67 | 144 | 155 | 295 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -0 | -16 | -16 | -0 | -0 | -0 |
| EBIT | -13 | 3 | -49 | 14 | 41 | 90 | 112 | -15 | 198 | 51 | 144 | 155 | 295 |
| Net financials | -0 | -4 | -5 | -1 | -11 | -8 | -22 | -2 | -6 | -75 | 92 | 149 | 54 |
| Profit before tax | -13 | -2 | -54 | 13 | 30 | 82 | 90 | -17 | 192 | -24 | 236 | 304 | 349 |
| Tax | -0 | -0 | -11 | 3 | 7 | 18 | 20 | -0 | 41 | -0 | 49 | 67 | 80 |
| Net profit | -13 | -2 | -42 | 10 | 24 | 64 | 70 | -17 | 151 | -24 | 187 | 237 | 269 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 72 | 200 | 182 | 180 | 245 | 303 | 351 | 353 | 465 | 437 | 643 | 833 | 1.177 |
| Equity | 67 | 134 | 94 | 105 | 128 | 192 | 161 | 143 | 295 | 271 | 458 | 695 | 963 |
| Long-term debt | 0 | 32 | 0 | 0 | 0 | 14 | 20 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6 | 34 | 88 | 76 | 117 | 97 | 171 | 209 | 170 | 166 | 185 | 138 | 214 |
| Total debt | 6 | 66 | 88 | 76 | 117 | 110 | 191 | 209 | 170 | 166 | 185 | 138 | 214 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Maxime Libouton | Management | 0 companies |