| Revenue | DKK 1,8M | +40% |
| EBITDA | DKK 369K | +719% |
| Net profit | DKK 223K | +428% |
| Total assets | DKK 964K | -1% |
| Equity | DKK 315K | +240% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 247 | 573 | 526 | 473 | 1.948 | 3.016 | 3.392 | 3.264 | 2.417 | 1.461 | 1.248 | 1.753 |
| Staff expenses | -282 | -383 | -392 | -493 | -1.564 | -2.752 | -3.526 | -3.274 | -2.123 | -1.120 | -1.113 | -1.316 |
| EBITDA | -35 | 190 | 134 | -20 | 384 | 264 | -134 | -10 | 282 | 341 | 45 | 369 |
| Depreciation & amort. | -40 | -84 | -73 | -49 | -72 | -179 | -213 | -192 | -140 | -117 | -116 | -120 |
| EBIT | -75 | 106 | 61 | -69 | 312 | 84 | -348 | -202 | 142 | 225 | -71 | 249 |
| Net financials | -2 | -3 | -5 | -0 | -1 | -2 | 3 | -0 | -2 | -2 | -16 | 37 |
| Profit before tax | -77 | 103 | 56 | -69 | 311 | 82 | -344 | -202 | 140 | 223 | -87 | 286 |
| Tax | -20 | 23 | 12 | -15 | 69 | 22 | -76 | -44 | 30 | 49 | -19 | 64 |
| Net profit | -57 | 80 | 43 | -54 | 242 | 59 | -268 | -158 | 110 | 174 | -68 | 223 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 416 | 490 | 477 | 351 | 1.129 | 1.458 | 1.598 | 1.499 | 1.021 | 941 | 975 | 964 |
| Equity | 143 | 222 | 266 | 132 | 374 | 433 | 165 | 7 | 117 | 291 | 93 | 315 |
| Long-term debt | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 249 | 252 | 204 | 219 | 705 | 959 | 1.433 | 1.492 | 905 | 634 | 877 | 627 |
| Total debt | 249 | 252 | 204 | 219 | 705 | 959 | 1.433 | 1.492 | 905 | 634 | 877 | 627 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2013 | — | — |
ML Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MT 2019 ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Friis Vinge Pedersen | Management | 0 companies |
| Marianne Lykke Pedersen | Founder | 0 companies |
| Erik Flemming Pedersen | Chairman | 0 companies |