| Revenue | DKK 5,6M | -40% |
| EBITDA | DKK -6,6M | -2501% |
| Net profit | DKK -9,1M | -507% |
| Total assets | DKK 29,9M | +8% |
| Equity | DKK 12,6M | +5% |
| Employees | 30 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 38 | -226 | 249 | 1.224 | 1.426 | 4.617 | 7.162 | 9.326 | 5.586 |
| Staff expenses | -182 | -379 | -869 | -1.727 | -1.357 | -6.088 | -9.336 | -9.052 | -12.170 |
| EBITDA | -144 | -605 | -620 | -503 | 70 | -1.471 | -2.174 | 274 | -6.584 |
| Depreciation & amort. | -7 | -83 | -83 | -76 | -0 | -182 | -182 | -1.258 | -1.917 |
| EBIT | -151 | -688 | -703 | -580 | 70 | -1.653 | -2.356 | -983 | -8.502 |
| Net financials | -0 | -13 | -7 | -57 | -58 | -283 | -421 | -939 | -1.118 |
| Profit before tax | -151 | -701 | -710 | -637 | 12 | -1.936 | -2.777 | -1.923 | -9.619 |
| Tax | -0 | -201 | -156 | -123 | -117 | -663 | -1.081 | -414 | -470 |
| Net profit | -151 | -500 | -554 | -514 | 129 | -1.274 | -1.696 | -1.508 | -9.149 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 328 | 651 | 1.554 | 785 | 6.260 | 11.459 | 20.796 | 27.671 | 29.903 |
| Equity | 210 | -291 | -635 | -1.149 | 2.197 | 4.623 | 4.447 | 11.991 | 12.579 |
| Long-term debt | 0 | 707 | 707 | 1.059 | 2.600 | 4.558 | 9.306 | 9.581 | 10.355 |
| Short-term debt | 119 | 234 | 1.482 | 874 | 1.201 | 1.886 | 6.158 | 5.628 | 6.970 |
| Total debt | 119 | 941 | 2.189 | 1.933 | 3.801 | 6.444 | 15.464 | 15.210 | 17.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME Management | Management | 2016 | — | — |
NW Management | Management | 2018 | — | — |
PA Management | Management | 2016 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Danmarks Eksport- og Investeringsfond | Company | 20.0% | 20.0% | 2024 |
Lito Holding ApS | Company | 20.0% | 20.0% | 2024 |
MLSM Holding ApS | Company | 20.0% | 20.0% | 2024 |
PreSeed Ventures Tech Fund I K/S | Company | 15.0% | 15.0% | 2021 |
Nordkrog Holding ApS | Company | 10.0% | 10.0% | 2019 |
Great Expectations ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Elmenhoff Bindesbøl | Management | 0 companies |
| Nicolai Wirenfeldt Asmussen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Malene Ladegaard Stuhr Madsen | Chief Executive Officer | 0 companies |
| Henrik Stig Møller | Chairman | 0 companies |
| Brian Trinhammer Seiling | Board of Directors | 0 companies |
| Thomas Nagbøl Mejlgård | Board of Directors | 0 companies |
| Morten Christiansen | Chairman | 0 companies |
| Eske Gunge | Board of Directors | 0 companies |
| Helle Lund Uth | Board of Directors | 0 companies |
| Søren Filbert | Chairman | 0 companies |
| Anders Kjær | Board of Directors | 0 companies |
| Mads Anders Kamp | Chairman | 0 companies |
| Jacob Kildetoft Henriksen | Board of Directors | 0 companies |