| Revenue | DKK 4,1M | +115% |
| EBITDA | DKK -1,6M | -53% |
| Net profit | DKK -2,8M | -44% |
| Total assets | DKK 14,2M | +40% |
| Equity | DKK 6,2M | +53% |
| Employees | 9 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 113 | -25 | 2.374 | 1.919 | 4.136 |
| Staff expenses | -0 | -31 | -1.596 | -2.938 | -5.642 |
| EBITDA | -12 | -56 | 778 | -1.019 | -1.560 |
| Depreciation & amort. | -0 | -0 | -6 | -676 | -1.662 |
| EBIT | -12 | -56 | 772 | -1.695 | -3.222 |
| Net financials | -1 | -3 | -95 | -169 | -473 |
| Profit before tax | -13 | -59 | 677 | -1.864 | -3.696 |
| Tax | -0 | -0 | -801 | 112 | -852 |
| Net profit | -13 | -59 | 1.478 | -1.976 | -2.844 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 280 | 501 | 6.166 | 10.146 | 14.209 |
| Equity | -5 | -64 | 2.664 | 4.087 | 6.242 |
| Long-term debt | 285 | 190 | 3.183 | 4.739 | 6.496 |
| Short-term debt | 0 | 375 | 319 | 762 | 1.265 |
| Total debt | 285 | 565 | 3.502 | 5.501 | 7.760 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
ML Management | Management | 2018 – 2025 |
ML Management | Management | 2018 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2022 – 2025 | |
| Chairman | 2021 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 20–24.99% | 20–24.99% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2023 | |
| Company | 15–19.99% | 15–19.99% | 2023 | |
| Company | 5–9.99% | 5–9.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lykke Hilligsøe | Management | 0 companies |
| Morten Lykke Hilligsøe | Management | 0 companies |
| Kent Hedemann | Board of Directors | 0 companies |
| Anders Borne Fauerskov | Chairman | 0 companies |