| Revenue | DKK 1,6M | +15% |
| EBITDA | DKK 26K | +126% |
| Net profit | DKK 3K | +102% |
| Total assets | DKK 470K | +2% |
| Equity | DKK -50K | +5% |
| Employees | 5 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 754 | 1.347 | 1.400 | 1.372 | 1.463 | 1.570 | 1.815 | 1.434 | 1.646 |
| Staff expenses | -673 | -1.189 | -1.439 | -1.497 | -1.401 | -1.214 | -1.404 | -1.533 | -1.620 |
| EBITDA | 81 | 149 | -39 | -125 | 62 | 356 | 411 | -99 | 26 |
| Depreciation & amort. | -42 | -79 | -75 | -93 | -69 | -50 | -81 | -47 | -10 |
| EBIT | 39 | 70 | -114 | -218 | -6 | 306 | 329 | -146 | 16 |
| Net financials | -28 | -20 | 9 | -8 | -14 | -14 | -64 | -7 | -5 |
| Profit before tax | 11 | 51 | -105 | -226 | -21 | 293 | 265 | -153 | 11 |
| Tax | 7 | 13 | -19 | -0 | -0 | 67 | 65 | -34 | 8 |
| Net profit | 3 | 38 | -86 | -226 | -21 | 226 | 200 | -119 | 3 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 921 | 1.122 | 909 | 715 | 857 | 602 | 1.269 | 459 | 470 |
| Equity | 53 | 91 | 5 | -221 | -242 | -16 | 184 | -52 | -50 |
| Long-term debt | 439 | 288 | 304 | 235 | 197 | 137 | 114 | 0 | 0 |
| Short-term debt | 421 | 724 | 600 | 701 | 903 | 472 | 958 | 511 | 520 |
| Total debt | 860 | 1.012 | 904 | 936 | 1.099 | 609 | 1.072 | 511 | 520 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Lahn Christensen | Management | 0 companies |