| Revenue | DKK 16,3M | -3% |
| EBITDA | DKK 4,5M | +125% |
| Net profit | DKK 459K | +102% |
| Total assets | DKK 447,1M | +5% |
| Equity | DKK 80,1M | +3% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 16.781 | 16.265 |
| Staff expenses | -0 | -0 | -0 | -618 | -640 |
| EBITDA | -24 | -19 | -80 | -17.933 | 4.515 |
| Depreciation & amort. | -0 | -0 | -0 | -129 | -440 |
| EBIT | -24 | -19 | -80 | -18.062 | 4.074 |
| Net financials | 10.760 | 35.029 | 54.078 | -11.709 | -2.898 |
| Profit before tax | 10.736 | 35.010 | 49.996 | -29.771 | 1.176 |
| Tax | -1.055 | -1.534 | -1.688 | -7.126 | 718 |
| Net profit | 11.791 | 36.544 | 51.684 | -22.645 | 459 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 178.605 | 217.527 | 298.819 | 426.629 | 447.123 |
| Equity | 20.761 | 50.306 | 101.990 | 78.030 | 80.111 |
| Long-term debt | 136.308 | 146.035 | 189.616 | 269.083 | 275.892 |
| Short-term debt | 21.536 | 21.187 | 7.213 | 31.680 | 42.567 |
| Total debt | 157.844 | 167.222 | 196.829 | 300.764 | 318.459 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2019 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2022 | |
| Board of Directors | 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 0% | 2019 | |
| Company | 15–19.99% | 0% | 2019 | |
| Company | 15–19.99% | 0% | 2019 | |
| Company | 15–19.99% | 0% | 2019 | |
| Company | 15–19.99% | 0% | 2019 | |
| Company | 10–14.99% | 100% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ludvig Davidsen | Management | 0 companies |
| Lars Melchior Kongsted Kjeldsen | Chairman | 0 companies |
| Erik Preben Holm | Board of Directors | 0 companies |