| Revenue | DKK 3,1M | -40% |
| EBITDA | DKK -578K | -195% |
| Net profit | DKK -544K | -33% |
| Total assets | DKK 12M | -41% |
| Equity | DKK 10,7M | -5% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.929 | 12.615 | 9.194 | 5.057 | 3.051 |
| Staff expenses | -4.934 | -5.454 | -4.968 | -4.446 | -3.629 |
| EBITDA | 995 | 7.161 | 4.226 | 611 | -578 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 995 | 7.161 | 4.226 | 611 | -578 |
| Net financials | 546 | 1.624 | -2.038 | -1.085 | -52 |
| Profit before tax | 1.541 | 8.785 | 2.188 | -474 | -630 |
| Tax | 509 | 1.765 | 1.312 | -65 | -86 |
| Net profit | 1.032 | 7.020 | 876 | -409 | -544 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 32.598 | 95.064 | 346.063 | 20.292 | 12.032 |
| Equity | 3.705 | 10.764 | 11.703 | 11.247 | 10.703 |
| Long-term debt | 866 | 2.123 | 1.694 | 394 | 409 |
| Short-term debt | 28.027 | 82.177 | 332.666 | 8.651 | 920 |
| Total debt | 28.893 | 84.300 | 334.360 | 9.045 | 1.329 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (1) | ||
AB Management | Management | 2016 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2018 | |
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Former (2) | ||
| Chairman | 2020 – 2020 | |
| Chairman | 2018 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Børsen | Management | 0 companies |
| Mads Lund Jensen | Chief Executive Officer | 0 companies |
| Rasmus Nielsen | Board of Directors | 0 companies |
| Lars Nielsen | Chairman | 0 companies |
| Tom Deichmann | Chairman | 0 companies |
| Rasmus Sandorff Jacobsen | Board of Directors | 0 companies |
| Bo Lynge Rydahl | Chairman | 0 companies |