| Revenue | DKK 1,8M | +3% |
| EBITDA | DKK -97K | -252% |
| Net profit | DKK -140K | -852% |
| Total assets | DKK 902K | -19% |
| Equity | DKK 314K | -31% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.814 | 1.762 | 1.425 | 1.735 | 1.795 |
| Staff expenses | -1.612 | -1.652 | -1.592 | -1.671 | -1.586 |
| EBITDA | 202 | 110 | -168 | 64 | -97 |
| Depreciation & amort. | -39 | -6 | -13 | -13 | -13 |
| EBIT | 164 | 103 | -180 | 51 | -109 |
| Net financials | -5 | -38 | -39 | -27 | -14 |
| Profit before tax | 159 | 66 | -219 | 24 | -123 |
| Tax | 36 | 16 | -49 | 5 | 17 |
| Net profit | 123 | 50 | -171 | 19 | -140 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.879 | 1.666 | 1.279 | 1.109 | 902 |
| Equity | 556 | 606 | 435 | 454 | 314 |
| Long-term debt | 0 | 412 | 259 | 63 | 0 |
| Short-term debt | 1.322 | 647 | 584 | 592 | 588 |
| Total debt | 1.322 | 1.060 | 843 | 655 | 588 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2017 | |
| Board of Directors | 2017 | |
| Board of Directors | 2017 | |
| Former (4) | ||
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2018 | |
| Board of Directors | 2017 – 2017 | |
| Board of Directors | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2019 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2017 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Company | 5–9.99% | 5–9.99% | 2017 | |
| Company | 10–14.99% | 10–14.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Larsen | Management | 0 companies |
| Annette Christiansen | Board of Directors | 0 companies |
| Pernille Larsen | Chairman | 0 companies |
| Helle Thomsen | Board of Directors | 0 companies |
| Per Henrik Jensen | Board of Directors | 0 companies |
| Christian Møller Grube Jakobsen | Board of Directors | 0 companies |
| Erling Larsen | Board of Directors | 0 companies |
| Jens Kristian Rimmen Madsen | Board of Directors | 0 companies |