| Revenue | DKK 16,1M | +6% |
| EBITDA | DKK 2,1M | +9% |
| Net profit | DKK 882K | +8% |
| Total assets | DKK 10,5M | -12% |
| Equity | DKK 2,7M | +16% |
| Employees | 28 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 7.537 | 9.477 | 15.997 | 15.181 | 16.138 |
| Staff expenses | -5.486 | -7.606 | -11.817 | -13.291 | -14.069 |
| EBITDA | 2.051 | 1.871 | 4.180 | 1.890 | 2.070 |
| Depreciation & amort. | -280 | -426 | -560 | -623 | -712 |
| EBIT | 1.771 | 1.444 | 3.620 | 1.268 | 1.357 |
| Net financials | 37 | -18 | -42 | -217 | -213 |
| Profit before tax | 1.808 | 1.427 | 3.579 | 1.051 | 1.145 |
| Tax | 402 | 313 | 793 | 237 | 263 |
| Net profit | 1.407 | 1.114 | 2.785 | 814 | 882 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.101 | 7.287 | 10.814 | 11.930 | 10.464 |
| Equity | 2.405 | 2.569 | 5.105 | 2.341 | 2.722 |
| Long-term debt | 338 | 345 | 0 | 0 | 0 |
| Short-term debt | 4.278 | 4.147 | 5.168 | 9.040 | 7.460 |
| Total debt | 4.615 | 4.492 | 5.168 | 9.040 | 7.460 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Chairman | 2021 | |
| Former (2) | ||
| Board of Directors | 2018 – 2021 | |
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 | |
| Company | 10–14.99% | 10–14.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Langløkke Nielsen | Management | 0 companies |
| Jonas Langløkke | Board of Directors | 0 companies |
| Peder Hovgaard Øder | Board of Directors | 0 companies |
| Henrik Brøndum Lassen | Chairman | 0 companies |
| Peder Hedeager Langløkke | Chairman | 0 companies |