| Revenue | DKK 5,8M | +39% |
| EBITDA | DKK 3,1M | +91% |
| Net profit | DKK 2,1M | +207% |
| Total assets | DKK 14,3M | +25% |
| Equity | DKK 5,5M | +45% |
| Employees | 6 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.021 | 2.455 | 3.079 | 4.181 | 5.829 |
| Staff expenses | -2.281 | -1.814 | -2.601 | -2.579 | -2.769 |
| EBITDA | 1.740 | 641 | 478 | 1.602 | 3.060 |
| Depreciation & amort. | -174 | -145 | -218 | -216 | -132 |
| EBIT | 1.566 | 496 | 261 | 1.386 | 2.928 |
| Net financials | -15 | -114 | -248 | -470 | -274 |
| Profit before tax | 1.551 | 382 | 13 | 917 | 2.654 |
| Tax | 348 | 89 | 11 | 245 | 592 |
| Net profit | 1.203 | 293 | 1 | 672 | 2.062 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.292 | 12.963 | 11.105 | 11.506 | 14.343 |
| Equity | 4.051 | 3.144 | 3.145 | 3.817 | 5.528 |
| Long-term debt | 95 | 112 | 40 | 268 | 599 |
| Short-term debt | 7.072 | 9.657 | 7.898 | 7.421 | 8.216 |
| Total debt | 7.167 | 9.769 | 7.939 | 7.689 | 8.814 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
ML Management | Management | 2018 |
AP Management | Management | 2018 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 | |
| Company | 25–33.32% | 25–33.32% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Laursen | Management | 0 companies |
| Alexander Paugan Laursen | Management | 0 companies |