| Revenue | DKK 6,1M | +10% |
| EBITDA | DKK 394K | -41% |
| Net profit | DKK 35K | -85% |
| Total assets | DKK 9,7M | +11% |
| Equity | DKK 1,5M | +2% |
| Employees | 16 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.504 | 3.838 | 4.725 | 3.596 | 3.940 | 5.011 | 6.032 | 5.537 | 6.064 |
| Staff expenses | -1.507 | -2.301 | -3.011 | -2.516 | -3.472 | -3.974 | -4.995 | -4.868 | -5.671 |
| EBITDA | 997 | 1.537 | 1.714 | 1.080 | 468 | 1.037 | 1.037 | 670 | 394 |
| Depreciation & amort. | -163 | -193 | -250 | -198 | -157 | -143 | -158 | -186 | -88 |
| EBIT | 834 | 1.344 | 1.463 | 881 | 311 | 894 | 879 | 483 | 305 |
| Net financials | -46 | -53 | -70 | -67 | -199 | -371 | -853 | -156 | -206 |
| Profit before tax | 788 | 1.291 | 1.393 | 815 | 112 | 523 | 25 | 327 | 99 |
| Tax | 174 | 286 | 309 | 182 | 56 | 182 | 184 | 99 | 65 |
| Net profit | 614 | 1.005 | 1.084 | 632 | 57 | 342 | -158 | 228 | 35 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.658 | 6.083 | 6.520 | 7.026 | 7.121 | 8.522 | 8.753 | 8.757 | 9.728 |
| Equity | 664 | 1.069 | 653 | 1.285 | 1.042 | 1.383 | 1.225 | 1.453 | 1.488 |
| Long-term debt | 2.000 | 2.000 | 2.126 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 |
| Short-term debt | 942 | 2.905 | 3.692 | 3.699 | 4.042 | 5.107 | 5.506 | 5.304 | 6.231 |
| Total debt | 2.942 | 4.905 | 5.818 | 5.699 | 6.042 | 7.107 | 7.506 | 7.304 | 8.231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michael Harder Holding ApS | Company | 66.7% | 66.7% | 2016 |
Jesper Haas Holding ApS | Company | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lang Harder | Management | 0 companies |