| Revenue | DKK 32,6M | +171% |
| EBITDA | DKK 16,7M | +8888% |
| Net profit | DKK 1,3M | +672% |
| Total assets | DKK 143,2M | +460% |
| Equity | DKK 54,2M | +1733% |
| Employees | 57 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.026 | 1.993 | 1.704 | 1.674 | 1.110 | 1.020 | -1.205 | -2.431 | 7.643 | 12.025 | 32.562 |
| Staff expenses | -1.621 | -1.744 | -1.780 | -1.835 | -557 | -623 | -2.292 | -5.533 | -9.595 | -11.839 | -15.773 |
| EBITDA | -286 | 248 | -76 | -162 | 553 | 397 | -3.497 | -7.964 | -1.953 | 186 | 16.721 |
| Depreciation & amort. | -21 | -0 | -0 | -0 | -0 | -1 | -40 | -299 | -2.572 | -2.633 | -13.829 |
| EBIT | -307 | 248 | -76 | -162 | 553 | 396 | -3.538 | -8.263 | -4.525 | -2.447 | 2.891 |
| Net financials | 0 | 0 | 0 | 1 | -2 | -4 | -13 | 27 | 600 | 330 | -2.140 |
| Profit before tax | -307 | 248 | -76 | -160 | 552 | 392 | -3.551 | -8.236 | -3.925 | -2.117 | 751 |
| Tax | -0 | -0 | -0 | -0 | 58 | 91 | -778 | 779 | -1.314 | -2.287 | -564 |
| Net profit | -307 | 248 | -76 | -160 | 494 | 301 | -2.773 | -9.015 | -2.612 | 170 | 1.315 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.082 | 2.219 | 2.143 | 1.934 | 2.638 | 3.889 | 1.826 | 20.517 | 24.221 | 25.584 | 143.211 |
| Equity | 1.693 | 1.941 | 1.865 | 1.705 | 2.199 | 2.499 | -274 | -9.289 | 3.100 | 2.956 | 54.173 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.795 |
| Short-term debt | 389 | 278 | 278 | 229 | 439 | 1.390 | 2.100 | 29.806 | 21.121 | 22.628 | 47.242 |
| Total debt | 389 | 278 | 278 | 229 | 439 | 1.390 | 2.100 | 29.806 | 21.121 | 22.628 | 89.037 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AFAA Fonden | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lange Jakobsen | Management | 0 companies |
| Kim Kempf Falkenhard | Board of Directors | 0 companies |
| Aase Asmus Christensen | Board of Directors | 0 companies |
| René Björnsson | Board of Directors | 0 companies |
| Anders Andersen | Chairman | 0 companies |
| Rane Johansen | Board of Directors | 0 companies |
| Anthony William Joseph Basham | Deputy Chairman | 0 companies |
| Brian Vestergren Aagesen | Board of Directors | 0 companies |
| Edvin Juhl | Board of Directors | 0 companies |
| Jacob Steen Plejdrup Mikkelsen | Chairman | 0 companies |
| Michael Korsholm Jørgensen | Chairman | 0 companies |
| Flemming Fallentin Christensen | Board of Directors | 0 companies |
| Sune Nabe Frederiksen | Board of Directors | 0 companies |
| Jesper Pedersen | Chairman | 0 companies |
| Kent Kilsgaard Andersen | Board of Directors | 0 companies |
| Erik Harild Bløcher | Board of Directors | 0 companies |