| Revenue | DKK 2,7M | -3% |
| EBITDA | DKK 672K | -17% |
| Net profit | DKK 519K | -16% |
| Total assets | DKK 901K | +8% |
| Equity | DKK 389K | +26% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 916 | 1.960 | 2.093 | 2.395 | 2.942 | 2.758 | 2.683 |
| Staff expenses | -808 | -1.599 | -1.606 | -1.954 | -1.880 | -1.951 | -2.011 |
| EBITDA | 108 | 361 | 487 | 441 | 1.061 | 807 | 672 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -5 | -6 | -6 |
| EBIT | 108 | 361 | 487 | 441 | 1.056 | 801 | 665 |
| Net financials | -9 | -5 | -11 | -13 | -6 | -3 | 4 |
| Profit before tax | 99 | 356 | 476 | 428 | 1.050 | 798 | 669 |
| Tax | 23 | 80 | 106 | 98 | 234 | 181 | 150 |
| Net profit | 75 | 276 | 371 | 330 | 815 | 617 | 519 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 646 | 741 | 1.140 | 863 | 1.078 | 835 | 901 |
| Equity | 125 | 401 | 572 | 402 | 617 | 310 | 389 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 515 | 327 | 563 | 453 | 438 | 496 | 479 |
| Total debt | 515 | 327 | 563 | 453 | 438 | 496 | 479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MT Larsen Holding ApS | Company | 50.0% | 50.0% | 2019 |
BJARNE HØSTRUP HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Larsen | Chief Executive Officer | 0 companies |
| Bjarne Høstrup | Chairman | 0 companies |