| Revenue | DKK 37,7M | +8% |
| EBITDA | DKK 3,5M | -33% |
| Net profit | DKK 2,3M | -42% |
| Total assets | DKK 61M | -8% |
| Equity | DKK 18,8M | +14% |
| Employees | 64 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 34.554 | 23.642 | 27.814 | 34.810 | 37.655 |
| Staff expenses | -24.608 | -21.137 | -25.561 | -29.575 | -34.161 |
| EBITDA | 9.946 | 2.504 | 2.253 | 5.235 | 3.494 |
| Depreciation & amort. | -1.294 | -599 | -636 | -788 | -1.050 |
| EBIT | 8.652 | 1.906 | 1.617 | 4.447 | 2.444 |
| Net financials | -174 | -87 | 2.691 | 674 | 558 |
| Profit before tax | 8.479 | 1.819 | 4.308 | 5.121 | 3.001 |
| Tax | 1.871 | 403 | 953 | 1.127 | 668 |
| Net profit | 6.607 | 1.416 | 3.355 | 3.994 | 2.333 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 56.028 | 63.543 | 59.620 | 66.097 | 61.010 |
| Equity | 15.663 | 17.079 | 12.433 | 16.427 | 18.760 |
| Long-term debt | 3.200 | 3.305 | 3.876 | 6.822 | 11.980 |
| Short-term debt | 29.825 | 33.769 | 31.481 | 31.636 | 26.520 |
| Total debt | 33.025 | 37.074 | 35.357 | 38.458 | 38.500 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (2) | ||
SF Management | Management | 2018 – 2026 |
SS Management | Management | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2016 | |
| Chairman | 2016 | |
| Board of Directors | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Fruergaard-Pedersen | Management | 0 companies |
| Martin Lampe | Chief Executive Officer | 0 companies |
| Simon Schøler Steffensen | Management | 0 companies |
| Søren Worup | Board of Directors | 0 companies |
| Lars Asger Enggaard | Chairman | 0 companies |
| Anders Mejlholm Larsen | Board of Directors | 0 companies |