| Revenue | DKK 2M | +12% |
| EBITDA | DKK 613K | +21% |
| Net profit | DKK 458K | +15% |
| Total assets | DKK 2M | +16% |
| Equity | DKK 1,3M | +26% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 577 | 858 | 944 | 1.231 | 1.320 | 1.755 | 1.504 | 1.808 | 2.017 |
| Staff expenses | -280 | -661 | -794 | -819 | -922 | -974 | -1.043 | -1.302 | -1.403 |
| EBITDA | 297 | 197 | 150 | 412 | 398 | 781 | 461 | 505 | 613 |
| Depreciation & amort. | -58 | -90 | -90 | -106 | -97 | -45 | -25 | -19 | -42 |
| EBIT | 239 | 107 | 60 | 306 | 301 | 736 | 436 | 486 | 571 |
| Net financials | -35 | -20 | -18 | -15 | -5 | -8 | 18 | 22 | 16 |
| Profit before tax | 204 | 86 | 42 | 291 | 296 | 728 | 454 | 509 | 587 |
| Tax | 46 | 22 | 10 | 68 | 61 | 161 | 99 | 112 | 129 |
| Net profit | 158 | 65 | 32 | 223 | 235 | 566 | 355 | 397 | 458 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 599 | 677 | 819 | 1.043 | 1.168 | 1.346 | 1.312 | 1.723 | 1.991 |
| Equity | 208 | 273 | 305 | 528 | 763 | 747 | 802 | 999 | 1.257 |
| Long-term debt | 339 | 288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 52 | 116 | 510 | 506 | 400 | 599 | 503 | 719 | 723 |
| Total debt | 391 | 404 | 510 | 506 | 400 | 599 | 503 | 719 | 723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fransen Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Lynge Fransen | Chief Executive Officer | 0 companies |