| Revenue | DKK 10M | +648% |
| EBITDA | DKK -35,2M | -112% |
| Net profit | DKK -31,5M | -124% |
| Total assets | DKK 44,3M | +92% |
| Equity | DKK 2M | -77% |
| Employees | 6 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Revenue | -1.296 | -2.546 | 1.086 | 1.341 | 10.030 |
| Staff expenses | -81 | -1.581 | -1.717 | -5.774 | -7.211 |
| EBITDA | -1.377 | -4.127 | -4.491 | -16.560 | -35.181 |
| Depreciation & amort. | -0 | -2 | -285 | -1.303 | -2.007 |
| EBIT | -1.377 | -4.129 | -4.776 | -17.863 | -37.188 |
| Net financials | -1 | -21 | 48 | -584 | -1.208 |
| Profit before tax | -1.379 | -4.150 | -4.728 | -18.447 | -38.396 |
| Tax | -301 | -632 | -541 | -4.399 | -6.861 |
| Net profit | -1.077 | -3.518 | -4.187 | -14.048 | -31.535 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Total assets | 3.904 | 10.003 | 13.520 | 23.142 | 44.334 |
| Equity | 3.762 | 9.508 | 11.647 | 8.554 | 1.986 |
| Long-term debt | 15 | 0 | 0 | 4.563 | 188 |
| Short-term debt | 127 | 495 | 1.873 | 10.025 | 42.160 |
| Total debt | 142 | 495 | 1.873 | 14.588 | 42.348 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Seier Capital Denmark A/S | Company | 15.0% | 15.0% | 2019 |
SAREA DENMARK ApS | Company | 5.0% | 5.0% | 2015 |
Fenja Capital I A/S | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
JRNY Capital ApS | Company | 5.0% | 5.0% | 2019 |
SS Holding Kolding ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 10.0% | 10.0% | 2016 | |
Anpartsselskabet af 30.06.2011 | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
SS HOLDING KOLDING ApS | Company | 20.0% | 20.0% | 2015 |
Kjøller A/S | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2017 | |
SEIER CAPITAL A/S | Company | 15.0% | 15.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Lundø Nielsen | Chief Executive Officer | 0 companies |
| Piyush Jain | Board of Directors | 0 companies |
| Christian Strøjer | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Simon Skouboe | Chairman | 0 companies |
| Lone Fønss Schrøder | Chairman | 0 companies |
| Michael Telling Jørgensen | Board of Directors | 0 companies |