| Revenue | DKK 500,4M | -37% |
| EBITDA | DKK 6,3M | -56% |
| Net profit | DKK -10,7M | -25% |
| Total assets | DKK 347M | -9% |
| Equity | DKK 83,4M | -11% |
| Employees | 22 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 34.936 | 29.831 | 881.769 | 766.990 | 796.355 | 500.391 |
| Staff expenses | -14.329 | -17.174 | -12.284 | -14.167 | -14.634 | -14.174 |
| EBITDA | 20.608 | 12.657 | 57.308 | 20.576 | 14.480 | 6.320 |
| Depreciation & amort. | -648 | -2.762 | -4.128 | -5.293 | -4.568 | -3.618 |
| EBIT | 19.959 | 9.895 | 53.180 | 15.283 | 9.912 | 2.702 |
| Net financials | -2.664 | -5.713 | -8.782 | -1.531 | -17.503 | -15.990 |
| Profit before tax | 17.295 | 4.182 | 44.398 | 13.752 | -7.591 | -13.288 |
| Tax | 3.861 | 993 | 9.862 | 3.159 | 925 | -2.625 |
| Net profit | 13.434 | 3.189 | 34.536 | 10.593 | -8.516 | -10.663 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 153.257 | 219.385 | 382.468 | 574.947 | 381.962 | 346.962 |
| Equity | 54.295 | 57.484 | 93.516 | 102.626 | 94.110 | 83.447 |
| Long-term debt | 42.386 | 41.552 | 16.932 | 4.857 | 1.343 | 1.392 |
| Short-term debt | 55.826 | 119.375 | 272.003 | 467.464 | 286.195 | 261.749 |
| Total debt | 98.211 | 160.927 | 288.935 | 472.321 | 287.538 | 263.141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RWH ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Lund Jensen | Chief Executive Officer | 0 companies |
| Rasmus Nielsen | Board of Directors | 0 companies |
| Lars Nielsen | Chairman | 0 companies |
| Tom Deichmann | Chairman | 0 companies |
| Rasmus Sandorff Jacobsen | Board of Directors | 0 companies |
| Anders Børsen | Board of Directors | 0 companies |
| Bo Lynge Rydahl | Chairman | 0 companies |