| Revenue | DKK 958K | +719% |
| EBITDA | DKK 937K | +778% |
| Net profit | DKK 215K | +203% |
| Total assets | DKK 3,1M | +22% |
| Equity | DKK 508K | +74% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 945 | 924 | 1.037 | 243 | 356 | 267 | -30 | -79 | 153 | 117 | 958 |
| Staff expenses | -656 | -719 | -712 | -423 | -555 | -664 | -110 | -16 | -0 | -0 | -0 |
| EBITDA | 289 | 205 | 325 | -179 | -199 | -397 | -140 | -63 | 76 | 107 | 937 |
| Depreciation & amort. | -65 | -65 | -82 | -82 | -82 | -104 | -731 | -0 | -145 | -432 | -628 |
| EBIT | 224 | 140 | 243 | -261 | -281 | -501 | -871 | -63 | -70 | -325 | 309 |
| Net financials | -178 | -81 | -69 | -90 | -73 | -25 | -148 | -0 | -18 | -3 | 1 |
| Profit before tax | 46 | 58 | 174 | -351 | -354 | -525 | -1.019 | -63 | -88 | -328 | 310 |
| Tax | 16 | 21 | 48 | -37 | -0 | 4 | -0 | -2 | -0 | -119 | 94 |
| Net profit | 30 | 37 | 126 | -315 | -354 | -529 | -1.019 | -61 | -88 | -209 | 215 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.321 | 1.844 | 1.382 | 1.351 | 1.076 | 974 | 241 | 241 | 3.280 | 2.578 | 3.149 |
| Equity | 268 | 305 | 87 | -228 | 199 | -330 | -1.349 | -1.410 | -1.498 | 293 | 508 |
| Long-term debt | 0 | 300 | 0 | 312 | 0 | 0 | 0 | 1.408 | 0 | 0 | 0 |
| Short-term debt | 935 | 1.124 | 1.258 | 1.266 | 876 | 1.304 | 1.590 | 243 | 4.778 | 2.204 | 2.619 |
| Total debt | 935 | 1.424 | 1.258 | 1.578 | 876 | 1.304 | 1.590 | 1.652 | 4.778 | 2.204 | 2.619 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Founder | Founder | 2015 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Beier Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 20.0% | 20.0% | 2017 | |
VULKAN INVEST ApS | Company | 20.0% | 20.0% | 2020 |
| Individual | 50.0% | 50.0% | 2015 | |
MLL-001 ApS | Company | 25.0% | 25.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Sørensen | Founder | 0 companies |
| Merete Legardh Lindblad | Chief Executive Officer | 0 companies |
| Henrik Lasse Lindblad | Chief Executive Officer | 0 companies |
| Henrik Beier Jessen | Chief Executive Officer | 0 companies |
| Jeanette Hangaard Thielfoldt | Board of Directors | 0 companies |