| Revenue | DKK 2,7M | -53% |
| EBITDA | DKK -714K | -122% |
| Net profit | DKK -796K | -137% |
| Total assets | DKK 4,9M | -48% |
| Equity | DKK 4,3M | -16% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.966 | 2.225 | 3.246 | 5.707 | 2.667 |
| Staff expenses | -3.135 | -1.539 | -1.198 | -2.460 | -2.708 |
| EBITDA | 1.831 | 686 | 2.038 | 3.247 | -714 |
| Depreciation & amort. | -281 | -267 | -409 | -319 | -279 |
| EBIT | 1.551 | 419 | 1.629 | 2.928 | -992 |
| Net financials | -39 | -43 | -93 | -163 | -17 |
| Profit before tax | 1.511 | 376 | 1.536 | 2.766 | -1.009 |
| Tax | 333 | 84 | 349 | 616 | -213 |
| Net profit | 1.178 | 292 | 1.187 | 2.150 | -796 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.313 | 7.869 | 10.566 | 9.336 | 4.876 |
| Equity | 3.638 | 3.780 | 4.967 | 5.117 | 4.321 |
| Long-term debt | 0 | 0 | 545 | 268 | 190 |
| Short-term debt | 2.489 | 3.788 | 4.574 | 3.648 | 342 |
| Total debt | 2.489 | 3.788 | 5.120 | 3.916 | 532 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2014 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2022 | |
| Former (1) | ||
| Board of Directors | 2022 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lyhne Wihrs | Management | 0 companies |
| Nicolai Brommann Carøe | Chairman | 0 companies |
| Nina Wihrs | Board of Directors | 0 companies |