| Revenue | DKK 21,5M | +25% |
| EBITDA | DKK 11M | +52% |
| Net profit | DKK 2,5M | +1277% |
| Total assets | DKK 50,7M | +8% |
| Equity | DKK 16,2M | +19% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 12.014 | 14.429 | 16.283 | 17.279 | 21.530 |
| Staff expenses | -7.285 | -7.555 | -8.842 | -9.907 | -10.550 |
| EBITDA | 4.548 | 6.731 | 7.366 | 7.225 | 10.968 |
| Depreciation & amort. | -3.779 | -4.141 | -4.508 | -5.170 | -5.849 |
| EBIT | 769 | 2.590 | 2.858 | 2.055 | 5.119 |
| Net financials | -749 | -837 | -1.283 | -1.821 | -1.851 |
| Profit before tax | 21 | 1.753 | 1.574 | 235 | 3.267 |
| Tax | 5 | 389 | 351 | 50 | 721 |
| Net profit | 16 | 1.364 | 1.224 | 185 | 2.546 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 35.969 | 36.736 | 39.135 | 46.871 | 50.734 |
| Equity | 12.115 | 13.479 | 14.103 | 13.688 | 16.234 |
| Long-term debt | 11.336 | 10.953 | 11.149 | 16.300 | 19.977 |
| Short-term debt | 9.313 | 8.710 | 9.908 | 12.782 | 9.637 |
| Total debt | 20.649 | 19.663 | 21.057 | 29.083 | 29.614 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Chief Executive Officer | Chief Executive Officer | 2026 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 | |
| Company | 50–66.65% | 50–66.65% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lauritsen | Chief Executive Officer | 0 companies |
| Erling Kjær | Chairman | 0 companies |
| Mathias Yde Pedersen | Board of Directors | 0 companies |