| Revenue | DKK 3,7M | +4% |
| EBITDA | DKK -349K | -268% |
| Net profit | DKK -356K | -299% |
| Total assets | DKK 1,4M | -9% |
| Equity | DKK 31K | -92% |
| Employees | 14 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.824 | 2.301 | 2.690 | 1.693 | 2.062 | 2.369 | 3.318 | 3.531 | 3.662 |
| Staff expenses | -1.731 | -2.173 | -2.207 | -1.842 | -1.999 | -2.313 | -2.824 | -3.626 | -4.011 |
| EBITDA | 93 | 128 | 483 | -149 | 63 | 56 | 494 | -95 | -349 |
| Depreciation & amort. | -13 | -13 | -13 | -0 | -0 | -0 | -0 | -0 | -1 |
| EBIT | 80 | 115 | 470 | -149 | 63 | 56 | 494 | -95 | -350 |
| Net financials | -51 | -12 | -21 | -12 | -5 | -9 | -8 | -4 | 3 |
| Profit before tax | 28 | 103 | 449 | -160 | 58 | 47 | 486 | -99 | -347 |
| Tax | 6 | 25 | 104 | -33 | 15 | 15 | 112 | -9 | 9 |
| Net profit | 22 | 78 | 345 | -127 | 43 | 32 | 373 | -89 | -356 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 789 | 899 | 1.398 | 1.134 | 1.573 | 1.932 | 1.700 | 1.503 | 1.365 |
| Equity | 72 | 151 | 495 | 368 | 411 | 443 | 646 | 387 | 31 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 171 | 171 | 198 | 186 |
| Short-term debt | 711 | 746 | 903 | 766 | 1.163 | 1.318 | 883 | 918 | 1.148 |
| Total debt | 711 | 746 | 903 | 766 | 1.163 | 1.489 | 1.054 | 1.116 | 1.334 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Founder | Founder | 2015 | — | — |
SV Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
TV Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLSV Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Marie Louise Valeur Jaques | Founder | 0 companies |
| Søren Vangsgaard Gravesen | Chief Executive Officer | 0 companies |
| Tonny Vangsgaard Gravesen | Management | 0 companies |