| Revenue | DKK 0 | — |
| EBITDA | DKK 1,4M | +1550% |
| Net profit | DKK 21,7M | -71% |
| Total assets | DKK 552,7M | -10% |
| Equity | DKK 464,4M | +7% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -15 | -13 | -5 | -23 | -15 | -17 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -15 | -13 | -5 | -23 | -5 | -23 | -94 | 1.363 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -33 | -1.693 |
| EBIT | -15 | -13 | -5 | -23 | -5 | -23 | -127 | -330 |
| Net financials | 23.116 | 2.539 | 69.837 | 48.948 | 59.378 | 78.777 | 72.769 | 22.014 |
| Profit before tax | 23.101 | 2.526 | 69.832 | 48.924 | 59.363 | 78.755 | 72.642 | 21.684 |
| Tax | -125 | -559 | -543 | -1.016 | -957 | -1.025 | -990 | -4 |
| Net profit | 23.226 | 3.085 | 70.376 | 49.940 | 60.320 | 79.780 | 73.632 | 21.688 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 106.735 | 84.418 | 168.042 | 330.431 | 407.401 | 500.123 | 611.523 | 552.738 |
| Equity | 23.732 | 22.445 | 104.991 | 156.526 | 235.566 | 321.718 | 433.542 | 464.446 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 1.687 | 8.914 |
| Short-term debt | 83.003 | 60.818 | 63.051 | 173.904 | 171.836 | 178.405 | 176.203 | 79.184 |
| Total debt | 83.003 | 60.818 | 63.051 | 173.904 | 171.836 | 178.405 | 177.890 | 88.098 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLM Group A/S | Company | 50.0% | 66.7% | 2023 |
FHM Group ApS | Company | 33.3% | 10.0% | 2024 |
SHM Group ApS | Company | 10.0% | 10.0% | 2017 |
CHV Group ApS | Company | 5.0% | 5.0% | 2017 |
MLM Interim ApS | Company | 25.0% | 0.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lund Madsen | Management | 0 companies |
| Frederik Hessel Madsen | Board of Directors | 0 companies |
| Karin Elisabeth Hessel Madsen | Board of Directors | 0 companies |
| Simon Hessel Madsen | Board of Directors | 0 companies |