| Revenue | DKK 4,8M | +32% |
| EBITDA | DKK 2,1M | +46% |
| Net profit | DKK 693K | +143% |
| Total assets | DKK 8,5M | +0% |
| Equity | DKK 4,4M | +19% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -565 | -1.217 | 811 | 3.450 | 5.964 | 4.841 | 3.232 | 3.627 | 4.780 |
| Staff expenses | -138 | -1.508 | -1.440 | -2.381 | -3.283 | -2.194 | -2.072 | -2.221 | -2.728 |
| EBITDA | -703 | -2.786 | -629 | 1.069 | 2.681 | 2.647 | 1.160 | 1.406 | 2.051 |
| Depreciation & amort. | -19 | -4 | -4 | -124 | -569 | -594 | -1.051 | -1.055 | -1.178 |
| EBIT | -722 | -2.791 | -634 | 945 | 2.112 | 2.053 | 109 | 351 | 873 |
| Net financials | -6 | -94 | -34 | -38 | 13 | 25 | -12 | 15 | 15 |
| Profit before tax | -728 | -2.885 | -668 | 907 | 2.126 | 2.079 | 97 | 366 | 888 |
| Tax | -160 | -0 | -0 | -543 | 468 | 466 | 22 | 81 | 196 |
| Net profit | -568 | -2.885 | -668 | 1.450 | 1.658 | 1.612 | 75 | 285 | 693 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.441 | 1.303 | 3.849 | 11.234 | 12.070 | 13.430 | 12.346 | 8.450 | 8.461 |
| Equity | 1.057 | 123 | 2.505 | 5.043 | 6.701 | 8.313 | 8.388 | 3.673 | 4.366 |
| Long-term debt | 0 | 0 | 0 | 1.436 | 1.147 | 2.469 | 1.776 | 1.157 | 657 |
| Short-term debt | 384 | 1.181 | 1.344 | 4.755 | 4.222 | 2.648 | 2.096 | 3.581 | 3.439 |
| Total debt | 384 | 1.181 | 1.344 | 6.191 | 5.370 | 5.117 | 3.872 | 4.738 | 4.095 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Management | Management | 2021 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Northern Greens A/S | Company | 100.0% | 100.0% | 2022 |
8299 A/S | Company | 5.0% | 5.0% | 2020 |
STRAYCORP ApS | Company | 5.0% | 5.0% | 2017 |
Lions Invest ApS | Company | 15.0% | 15.0% | 2018 |
KEROJ HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 | |
STAVNSKÆR HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2017 | |
GAIUS ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Vium Toft | Management | 0 companies |
| Michael Lysgaard | Chief Executive Officer | 0 companies |
| Søren Terndrup Hansen | Board of Directors | 0 companies |
| Steen Løndal | Chairman | 0 companies |
| Steen Nordstrøm | Chairman | 0 companies |
| Bo Hansen Hansen | Board of Directors | 0 companies |
| Jørgen Nicolaj Nielsen | Board of Directors | 0 companies |