| Revenue | DKK 506K | +1667% |
| EBITDA | DKK 149K | +786% |
| Net profit | DKK -33K | -5% |
| Total assets | DKK 601K | -27% |
| Equity | DKK 249K | -12% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19 | 64 | 46 | 2 | 55 | -73 | 372 | 29 | 506 |
| Staff expenses | -0 | -1 | -2 | -12 | -24 | -0 | -0 | -50 | -358 |
| EBITDA | 18 | 63 | 45 | -10 | 30 | -73 | 372 | -22 | 149 |
| Depreciation & amort. | -12 | -21 | -25 | -25 | -13 | -5 | -0 | -9 | -158 |
| EBIT | 6 | 43 | 19 | -36 | 18 | -77 | 372 | -31 | -9 |
| Net financials | 0 | -0 | -0 | -1 | -1 | -0 | -4 | -1 | -5 |
| Profit before tax | 6 | 43 | 19 | -37 | 17 | -77 | 368 | -32 | -14 |
| Tax | 1 | 10 | 5 | -8 | 4 | -17 | 79 | -1 | 19 |
| Net profit | 5 | 33 | 14 | -29 | 13 | -60 | 289 | -31 | -33 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 149 | 175 | 232 | 224 | 231 | 531 | 1.114 | 823 | 601 |
| Equity | 55 | 88 | 102 | 73 | 86 | 25 | 314 | 283 | 249 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | 87 | 130 | 151 | 145 | 506 | 800 | 541 | 351 |
| Total debt | 94 | 87 | 130 | 151 | 145 | 506 | 800 | 541 | 351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØG Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Miroslav Lilov | Founder | 0 companies |