| Revenue | DKK 1,2M | +12% |
| EBITDA | DKK 315K | +96% |
| Net profit | DKK 5K | +104% |
| Total assets | DKK 1,6M | -18% |
| Equity | DKK -48K | +9% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | 53 | 9 | 82 | 423 | 623 | 723 | 965 | 1.115 | 1.068 | 1.196 |
| Staff expenses | -139 | -1 | -1 | -0 | -214 | -601 | -745 | -794 | -847 | -907 | -881 |
| EBITDA | -225 | 52 | 8 | 82 | 208 | 22 | -23 | 172 | 269 | 161 | 315 |
| Depreciation & amort. | -0 | -0 | -0 | -1 | -11 | -17 | -67 | -25 | -171 | -242 | -236 |
| EBIT | -225 | 52 | 8 | 81 | 198 | 5 | -90 | 147 | 98 | -81 | 79 |
| Net financials | -16 | -15 | -14 | -17 | -18 | -16 | -20 | -43 | -79 | -85 | -73 |
| Profit before tax | -241 | 37 | -6 | 65 | 180 | -11 | -110 | 103 | 19 | -166 | 6 |
| Tax | -0 | -0 | -0 | -0 | 9 | -2 | -24 | 23 | 4 | -36 | 1 |
| Net profit | -241 | 37 | -6 | 65 | 171 | -9 | -86 | 81 | 15 | -129 | 5 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 308 | 452 | 420 | 584 | 1.084 | 938 | 1.173 | 1.268 | 1.980 | 1.897 | 1.563 |
| Equity | -191 | -154 | -160 | -96 | 76 | 67 | -19 | 62 | 76 | -53 | -48 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 403 | 382 | 978 | 799 | 610 |
| Short-term debt | 499 | 606 | 580 | 680 | 1.004 | 870 | 789 | 824 | 921 | 1.150 | 1.001 |
| Total debt | 499 | 606 | 580 | 680 | 1.004 | 870 | 1.192 | 1.206 | 1.899 | 1.950 | 1.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MADS BANG ANDERSEN, NORS ApS | Company | 25.0% | 25.0% | 2014 |
KENT & GITTE BANG ANDERSEN, NORS ApS | Company | 25.0% | 25.0% | 2014 |
KAREN & NIELS JØRGEN ANDERSEN, NORS ApS | Company | 25.0% | 25.0% | 2014 |
MORTEN & SANNE BANG ANDERSEN, THISTED ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lillelund Bang Andersen | Management | 0 companies |
| Kent Bang Andersen | Board of Directors | 0 companies |
| Niels Jørgen Andersen | Chairman | 0 companies |
| Morten Bang Andersen | Board of Directors | 0 companies |