| Revenue | DKK 2,8M | -39% |
| EBITDA | DKK -1,6M | -597% |
| Net profit | DKK -1,6M | -718% |
| Total assets | DKK 2M | +504% |
| Equity | DKK 360K | +122% |
| Employees | 30 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.592 | 3.317 | 1.901 | 4.533 | 2.762 |
| Staff expenses | -3.544 | -3.241 | -3.711 | -4.214 | -4.349 |
| EBITDA | 48 | 76 | -1.810 | 319 | -1.587 |
| Depreciation & amort. | -161 | -156 | -10 | -6 | -0 |
| EBIT | -113 | -80 | -1.820 | 313 | -1.587 |
| Net financials | -4 | -13 | -40 | -47 | -54 |
| Profit before tax | -117 | -93 | -1.860 | 266 | -1.640 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -117 | -93 | -1.860 | 266 | -1.640 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.507 | 1.893 | 749 | 335 | 2.026 |
| Equity | 83 | -10 | -1.870 | -1.605 | 360 |
| Long-term debt | 334 | 334 | 341 | 106 | 0 |
| Short-term debt | 3.089 | 1.569 | 2.278 | 1.834 | 1.666 |
| Total debt | 3.424 | 1.903 | 2.619 | 1.940 | 1.666 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
ML Founder | Founder | 2017 |
OE Management | Management | 2025 |
KR Founder | Founder | 2017 |
| Former (4) | ||
BH Management | Management | 2017 – 2020 |
MN Management | Management | 2020 – 2023 |
MT Management | Management | 2024 – 2025 |
CT Management | Management | 2023 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (9) | ||
| Board of Directors | 2022 – 2023 | |
| Chairman | 2024 – 2025 | |
| Board of Directors | 2024 – 2025 | |
| Board of Directors | 2025 – 2026 | |
| Chairman | 2017 – 2021 | |
| Board of Directors | 2022 – 2023 | |
| Board of Directors | 2025 – 2026 | |
| Board of Directors | 2024 – 2025 | |
| Chairman | 2025 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Individual | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Individual | 5–9.99% | 5–9.99% | 2024 | |
| Individual | 5–9.99% | 5–9.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Henning Sørensen | Management | 0 companies |
| Morten Nielsen | Management | 0 companies |
| Morten Thorsteinsson Andreasen | Management | 0 companies |
| Max Livioson Ehf | Founder | 0 companies |
| Olaf Eller | Management | 0 companies |
| Claus Thomas Amondsen | Management | 0 companies |
| Kim Rosenthal Hansen | Founder | 0 companies |
| Henning Ljungstrøm | Board of Directors | 0 companies |
| Allan Peter Carlsen | Board of Directors | 0 companies |
| Michael Berggren Thomsen | Chairman | 0 companies |
| Alexander Jørgensen Kressner | Board of Directors | 0 companies |
| Emma Maria Yus Hansen | Board of Directors | 0 companies |
| Massimiliano Pison | Chairman | 0 companies |
| Jens Larsen | Board of Directors | 0 companies |
| Dennis Thastum | Board of Directors | 0 companies |
| Ken Andersen | Chairman | 0 companies |
| Rune Fløjborg Lindqvist | Board of Directors | 0 companies |
| Thomas Søby | Chairman | 0 companies |