| Revenue | DKK 208K | +2% |
| EBITDA | DKK 208K | +2% |
| Net profit | DKK 138K | +8% |
| Total assets | DKK 2,1M | +6% |
| Equity | DKK 932K | +17% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 156 | 155 | 159 | 160 | 166 | 198 | 203 | 208 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 138 | 156 | 155 | 159 | 160 | 166 | 198 | 203 | 208 |
| Depreciation & amort. | -12 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | 126 | 143 | 142 | 146 | 147 | 153 | 185 | 190 | 195 |
| Net financials | -37 | -36 | -35 | -35 | -37 | -38 | -33 | -27 | -18 |
| Profit before tax | 88 | 107 | 107 | 111 | 110 | 115 | 152 | 163 | 177 |
| Tax | 19 | 24 | 24 | 24 | 24 | 25 | 34 | 36 | 39 |
| Net profit | 69 | 84 | 83 | 86 | 85 | 90 | 119 | 127 | 138 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.628 | 1.670 | 1.834 | 1.797 | 1.892 | 1.848 | 1.887 | 1.961 | 2.087 |
| Equity | 119 | 203 | 286 | 372 | 458 | 548 | 667 | 794 | 932 |
| Long-term debt | 1.381 | 1.319 | 1.256 | 1.191 | 1.125 | 1.057 | 987 | 915 | 842 |
| Short-term debt | 119 | 131 | 265 | 199 | 266 | 192 | 173 | 183 | 236 |
| Total debt | 1.500 | 1.450 | 1.522 | 1.390 | 1.390 | 1.249 | 1.160 | 1.098 | 1.078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2015 | — | — |
LJ Management | Management | 2015 | — | — |
KL Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 25.0% | 2015 | |
Baaring Gruppen ApS | Company | 20.0% | 66.7% | 2017 |
BAARING GRUPPEN ApS | Company | 20.0% | 66.7% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Myrna Larsen | Founder | 0 companies |
| Leif Jørgen Larsen | Management | 0 companies |
| Karin Larsen | Management | 0 companies |