| Revenue | DKK 5,6M | +194% |
| EBITDA | DKK 3,5M | +265% |
| Net profit | DKK 2,6M | +376% |
| Total assets | DKK 7,1M | +70% |
| Equity | DKK 6M | +75% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.989 | 2.392 | 1.710 | 1.889 | 5.551 |
| Staff expenses | -1.978 | -1.843 | -1.097 | -931 | -2.052 |
| EBITDA | 11 | 541 | 614 | 958 | 3.499 |
| Depreciation & amort. | -274 | -195 | -252 | -254 | -252 |
| EBIT | -262 | 346 | 362 | 704 | 3.247 |
| Net financials | -8 | -22 | -27 | 0 | 49 |
| Profit before tax | -270 | 324 | 335 | 704 | 3.297 |
| Tax | -42 | 79 | 83 | 162 | 720 |
| Net profit | -229 | 245 | 252 | 541 | 2.576 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.280 | 3.503 | 3.786 | 4.158 | 7.083 |
| Equity | 2.388 | 2.633 | 2.885 | 3.427 | 6.003 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 837 | 775 | 804 | 652 | 1.028 |
| Total debt | 837 | 775 | 804 | 652 | 1.028 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2013 |
| Former (1) | ||
CF Management | Management | 2019 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 20–24.99% | 20–24.99% | 2019 | |
| Company | 20–24.99% | 20–24.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Lerdrup | Management | 0 companies |
| Carsten Færgemand Jørgensen | Management | 0 companies |