| Revenue | DKK 33,1M | +13% |
| EBITDA | DKK 5,7M | +65% |
| Net profit | DKK 1,9M | +411% |
| Total assets | DKK 31M | -16% |
| Equity | DKK 7,6M | +33% |
| Employees | 59 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.022 | 5.935 | 5.502 | 8.480 | 11.942 | 18.683 | 25.758 | 29.289 | 33.058 |
| Staff expenses | -3.430 | -5.359 | -4.368 | -6.373 | -8.293 | -16.023 | -22.860 | -25.749 | -27.372 |
| EBITDA | 592 | 576 | 1.134 | 2.106 | 3.189 | 2.531 | 2.612 | 3.435 | 5.683 |
| Depreciation & amort. | 205 | -257 | -309 | -311 | -351 | -337 | -591 | -898 | -954 |
| EBIT | 388 | 319 | 825 | 1.795 | 2.838 | 2.194 | 2.021 | 2.537 | 4.728 |
| Net financials | -148 | -192 | -317 | -402 | -336 | -246 | -798 | -2.066 | -2.321 |
| Profit before tax | 240 | 127 | 508 | 1.393 | 2.502 | 1.949 | 1.224 | 471 | 2.407 |
| Tax | 67 | 29 | 179 | 307 | 557 | 556 | 177 | 104 | 529 |
| Net profit | 173 | 98 | 329 | 1.087 | 1.945 | 1.392 | 1.047 | 368 | 1.878 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.469 | 4.223 | 6.815 | 10.938 | 10.695 | 19.369 | 35.591 | 37.064 | 31.020 |
| Equity | 223 | 320 | 650 | 1.736 | 3.482 | 4.674 | 5.521 | 5.689 | 7.566 |
| Long-term debt | 725 | 662 | 594 | 660 | 748 | 297 | 12.910 | 16.053 | 13.812 |
| Short-term debt | 2.494 | 3.206 | 5.422 | 8.484 | 6.180 | 14.118 | 16.703 | 14.751 | 8.967 |
| Total debt | 3.219 | 3.868 | 6.016 | 9.144 | 6.928 | 14.415 | 29.613 | 30.804 | 22.779 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMEMEK Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Larsen | Chief Executive Officer | 0 companies |
| Teil Philmann Bechmann Pedersen | Chairman | 0 companies |
| Rasmus Peder Due Larsen | Board of Directors | 0 companies |