| Revenue | DKK 197K | -23% |
| EBITDA | DKK 197K | +19% |
| Net profit | DKK 108K | +77% |
| Total assets | DKK 176K | -33% |
| Equity | DKK 134K | +420% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -29 | -50 | -138 | 393 | 168 | 384 | 350 | 255 | 197 |
| Staff expenses | -0 | -0 | -40 | -361 | -435 | -226 | -328 | -349 | -89 | -0 |
| EBITDA | -8 | -29 | -89 | -499 | -41 | -58 | 56 | 1 | 166 | 197 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -64 | -72 | -105 | -105 | -105 | -88 |
| EBIT | -8 | -29 | -89 | -499 | -105 | -130 | -48 | -104 | 61 | 109 |
| Net financials | 0 | 0 | -2 | -5 | -1 | -3 | -1 | -0 | -0 | -0 |
| Profit before tax | -8 | -29 | -91 | -504 | -107 | -133 | -50 | -104 | 61 | 108 |
| Tax | -0 | -8 | -20 | -16 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -8 | -21 | -71 | -488 | -107 | -133 | -50 | -104 | 61 | 108 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41 | 21 | 327 | 372 | 511 | 440 | 354 | 237 | 263 | 176 |
| Equity | 37 | 17 | 196 | 108 | 251 | 119 | 69 | -35 | 26 | 134 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 4 | 115 | 263 | 259 | 321 | 285 | 272 | 237 | 42 |
| Total debt | 4 | 4 | 115 | 263 | 259 | 321 | 285 | 272 | 237 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LEGRO GARTNERI A/S | Company | 50.0% | 50.0% | 2024 |
CA BEST A/S | Company | 33.3% | 33.3% | 2024 |
Bargholz invest ApS | Company | 5.0% | 5.0% | 2019 |
Gini Invest ApS | Company | 10.0% | 10.0% | 2019 |
CODAM MANAGEMENT ApS | Company | 5.0% | 5.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lund Mollerup | Chief Executive Officer | 0 companies |
| Marianne Karen Mollerup | Board of Directors | 0 companies |
| Kenneth Bo Codam | Board of Directors | 0 companies |
| Brian Lund Mollerup | Chairman | 0 companies |
| Niels Høgholt | Board of Directors | 0 companies |