| Revenue | DKK -693K | -154% |
| EBITDA | DKK -849K | +55% |
| Net profit | DKK 3,5M | -76% |
| Total assets | DKK 76,2M | +290% |
| Equity | DKK 66,3M | +245% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.872 | 3.300 | 1.658 | 2.013 | 2.000 | 1.279 | -693 |
| Staff expenses | -1.277 | -3.204 | -1.161 | -3.096 | -2.015 | -3.147 | -156 |
| EBITDA | 594 | 95 | 497 | -1.083 | -15 | -1.868 | -849 |
| Depreciation & amort. | -12 | -28 | -70 | -79 | -128 | -121 | -0 |
| EBIT | 583 | 67 | 427 | -1.161 | -143 | -1.989 | -849 |
| Net financials | 4.471 | 1.311 | 2.338 | 1.971 | 4.489 | 16.092 | 5.314 |
| Profit before tax | 5.053 | 1.378 | 2.765 | 809 | 4.346 | 14.103 | 4.465 |
| Tax | 135 | 13 | 88 | -262 | -61 | -378 | 985 |
| Net profit | 4.919 | 1.365 | 2.677 | 1.071 | 4.407 | 14.481 | 3.480 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 22.276 | 7.705 | 9.971 | 12.404 | 12.495 | 19.550 | 76.243 |
| Equity | 18.193 | 4.558 | 7.242 | 6.314 | 7.721 | 19.202 | 66.256 |
| Long-term debt | 0 | 390 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.081 | 2.757 | 1.707 | 5.544 | 4.713 | 348 | 9.987 |
| Total debt | 4.081 | 3.147 | 1.707 | 5.544 | 4.713 | 348 | 9.987 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2018 | — | — |
HO Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
140864 ApS | Company | 50.0% | 50.0% | 2024 |
280894 ApS | Company | 20.0% | 20.0% | 2024 |
060897 ApS | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lodberg | Management | 0 companies |
| Henrik Otto Jensen | Management | 0 companies |
| Peter Boe Christensen | Chairman | 0 companies |
| Sarah Rysgaard Jensen | Board of Directors | 0 companies |
| Andreas Otto Jensen | Board of Directors | 0 companies |
| Henry Heiberg | Chairman | 0 companies |