| Revenue | DKK 33,1M | +26% |
| EBITDA | DKK 16,1M | +78% |
| Net profit | DKK 12,2M | +80% |
| Total assets | DKK 52,2M | +69% |
| Equity | DKK 26,3M | +68% |
| Employees | 33 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 872 | 7.414 | 20.134 | 26.322 | 33.139 |
| Staff expenses | -794 | -4.194 | -13.178 | -17.266 | -17.012 |
| EBITDA | 78 | 3.221 | 6.956 | 9.056 | 16.101 |
| Depreciation & amort. | -0 | -247 | -741 | -652 | -3.335 |
| EBIT | 78 | 2.974 | 6.215 | 8.404 | 12.766 |
| Net financials | -10 | -984 | -1.429 | -1.640 | -589 |
| Profit before tax | 67 | 1.990 | 4.786 | 6.764 | 12.177 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 67 | 1.990 | 4.786 | 6.764 | 12.177 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 908 | 26.778 | 31.317 | 30.810 | 52.210 |
| Equity | 107 | 4.097 | 8.884 | 15.648 | 26.325 |
| Long-term debt | 0 | 15.905 | 15.581 | 10.061 | 9.520 |
| Short-term debt | 801 | 6.776 | 6.852 | 5.101 | 16.365 |
| Total debt | 801 | 22.681 | 22.434 | 15.162 | 25.885 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2025 | |
| Company | 10–14.99% | 10–14.99% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Larsson | Management | 0 companies |
| Mike Birkebo Andersen | Board of Directors | 0 companies |
| Martin Bay Nordtorp | Board of Directors | 0 companies |
| Rasmus Høj Larsen | Chairman | 0 companies |