| Revenue | DKK 16,5M | +26% |
| EBITDA | DKK 3,1M | +52% |
| Net profit | DKK 2,3M | +66% |
| Total assets | DKK 6,5M | +10% |
| Equity | DKK 4,7M | +34% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.170 | 8.105 | 11.989 | 13.076 | 16.533 |
| Staff expenses | -2.665 | -6.139 | -8.511 | -11.009 | -13.386 |
| EBITDA | 1.505 | 1.966 | 3.478 | 2.067 | 3.147 |
| Depreciation & amort. | -2 | -77 | -159 | -256 | -170 |
| EBIT | 1.502 | 1.889 | 3.319 | 1.810 | 2.977 |
| Net financials | -23 | -29 | -30 | -25 | -55 |
| Profit before tax | 1.480 | 1.860 | 3.289 | 1.785 | 2.922 |
| Tax | 337 | 464 | 751 | 420 | 657 |
| Net profit | 1.142 | 1.396 | 2.539 | 1.365 | 2.265 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.682 | 4.995 | 7.481 | 5.893 | 6.500 |
| Equity | 1.864 | 2.925 | 4.664 | 3.529 | 4.744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.814 | 1.975 | 2.753 | 2.344 | 1.756 |
| Total debt | 3.814 | 1.975 | 2.753 | 2.344 | 1.756 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Chief Executive Officer | Chief Executive Officer | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2018 | |
| Former (1) | ||
BF | Chairman | 2018 – 2021 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 25–33.32% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 10–14.99% | 10–14.99% | 2023 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lykke Bülow | Chief Executive Officer | 0 companies |
| Benita Ulrichs Nilsson | Board of Directors | 0 companies |
| Bo Foged | Chairman | 0 companies |
| Anders Larsen Liu-Lindberg | Board of Directors | 0 companies |