| Revenue | DKK 59K | -62% |
| EBITDA | DKK 59K | -62% |
| Net profit | DKK -89K | -195% |
| Total assets | DKK 18K | -88% |
| Equity | DKK -202K | -79% |
| Employees | 13 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 301 | 338 | 96 | 103 | 46 | 29 | 156 | 59 |
| Staff expenses | -403 | -714 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -101 | -376 | 96 | 103 | 46 | 29 | 156 | 59 |
| Depreciation & amort. | -31 | -88 | -70 | -70 | -70 | -56 | -29 | -29 |
| EBIT | -132 | -464 | 26 | 33 | -24 | -27 | 126 | 29 |
| Net financials | -1 | -8 | -20 | -14 | -7 | -10 | -6 | -6 |
| Profit before tax | -133 | -271 | 6 | 20 | -31 | -36 | 121 | 23 |
| Tax | -29 | 100 | 2 | 4 | -7 | -8 | 27 | 112 |
| Net profit | -104 | -371 | 5 | 15 | -24 | -28 | 94 | -89 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 643 | 476 | 409 | 323 | 259 | 288 | 156 | 18 |
| Equity | 196 | -175 | -170 | -155 | -179 | -207 | -113 | -202 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 446 | 651 | 579 | 478 | 438 | 495 | 269 | 220 |
| Total debt | 446 | 651 | 579 | 478 | 438 | 495 | 269 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mona Lise Frøslev Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 100.0% | 100.0% | 2017 | |
PS HOLDING, THISTED ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mona Lise Frøslev | Management | 0 companies |
| Søren Nielsen | Chairman | 0 companies |
| Peder Schjødt-Pedersen | Board of Directors | 0 companies |
| Peter Bisgaard Christiansen | Board of Directors | 0 companies |