| Revenue | DKK 1,5M | +56% |
| EBITDA | DKK 780K | +1195% |
| Net profit | DKK 574K | +7158% |
| Total assets | DKK 1,3M | +151% |
| Equity | DKK 732K | +361% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 719 | 1.001 | 1.120 | 942 | 1.471 |
| Staff expenses | -405 | -785 | -610 | -882 | -692 |
| EBITDA | 315 | 216 | 510 | 60 | 780 |
| Depreciation & amort. | -7 | -27 | -37 | -42 | -37 |
| EBIT | 308 | 189 | 473 | 19 | 743 |
| Net financials | -3 | -7 | -4 | -1 | -3 |
| Profit before tax | 304 | 182 | 469 | 17 | 740 |
| Tax | 63 | 45 | 106 | 9 | 166 |
| Net profit | 241 | 137 | 363 | 8 | 574 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 682 | 525 | 891 | 514 | 1.288 |
| Equity | 281 | 218 | 481 | 159 | 732 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 401 | 308 | 410 | 355 | 556 |
| Total debt | 401 | 308 | 410 | 355 | 556 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lauge Villadsen | Management | 0 companies |
| Preben Sundgård Laugesen | Board of Directors | 0 companies |
| Louise Lauge Villadsen | Chairman | 0 companies |