| Revenue | DKK 5,9M | +23% |
| EBITDA | DKK 778K | +29% |
| Net profit | DKK 372K | +142% |
| Total assets | DKK 4,7M | -13% |
| Equity | DKK 2,6M | +17% |
| Employees | 12 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.624 | 3.807 | 6.148 | 6.912 | 4.723 | 3.841 | 5.861 | 3.960 | 4.819 | 5.914 |
| Staff expenses | -4.055 | -3.069 | -4.413 | -5.172 | -4.545 | -3.110 | -4.661 | -4.134 | -4.215 | -5.116 |
| EBITDA | 1.569 | 738 | 1.735 | 1.740 | 178 | 732 | 1.200 | -184 | 605 | 778 |
| Depreciation & amort. | -470 | -487 | -623 | -743 | -676 | -404 | -424 | -393 | -341 | -258 |
| EBIT | 1.099 | 251 | 1.112 | 997 | -497 | 328 | 777 | -576 | 264 | 519 |
| Net financials | -89 | -45 | -21 | -18 | -13 | -13 | -38 | -45 | -63 | -47 |
| Profit before tax | 1.010 | 206 | 1.091 | 978 | -510 | 315 | 738 | -622 | 201 | 472 |
| Tax | 228 | 49 | 253 | 221 | -102 | 68 | 151 | -130 | 47 | 100 |
| Net profit | 783 | 157 | 838 | 757 | -409 | 247 | 587 | -491 | 154 | 372 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.427 | 3.182 | 4.910 | 5.237 | 5.057 | 5.961 | 5.351 | 4.711 | 5.434 | 4.735 |
| Equity | 1.233 | 1.190 | 2.028 | 2.585 | 1.977 | 2.164 | 2.751 | 2.079 | 2.233 | 2.606 |
| Long-term debt | 481 | 152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.485 | 1.563 | 2.506 | 2.277 | 2.854 | 3.620 | 2.464 | 2.625 | 3.147 | 1.976 |
| Total debt | 1.966 | 1.715 | 2.506 | 2.277 | 2.854 | 3.620 | 2.464 | 2.625 | 3.147 | 1.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stolt Holding ApS | Company | 100.0% | 100.0% | 2024 |
Nicons ApS | Company | 20.0% | 25.0% | 2016 |
Nielsen Invest ApS | Company | 20.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mette Lysdal Stoltenborg | Management | 0 companies |
| Jan Allan Nielsen | Chairman | 0 companies |
| Allan Jens Stoltenborg | Board of Directors | 0 companies |
| Ingvard Sand | Chairman | 0 companies |