| Revenue | DKK 2,4M | +45% |
| EBITDA | DKK 1,8M | +63% |
| Net profit | DKK 1,4M | +67% |
| Total assets | DKK 3,2M | +87% |
| Equity | DKK 792K | +239% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.677 | 119 | -154 | 1.685 | 2.436 |
| Staff expenses | -542 | -390 | -405 | -564 | -605 |
| EBITDA | 1.135 | -271 | -559 | 1.121 | 1.831 |
| Depreciation & amort. | -14 | -66 | -93 | -93 | -93 |
| EBIT | 1.121 | -337 | -652 | 1.028 | 1.738 |
| Net financials | -17 | -28 | -43 | -30 | 10 |
| Profit before tax | 1.104 | -365 | -694 | 998 | 1.749 |
| Tax | 230 | -0 | 46 | 183 | 385 |
| Net profit | 874 | -365 | -740 | 815 | 1.364 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.434 | 1.732 | 2.193 | 1.688 | 3.159 |
| Equity | 914 | 549 | -1.387 | -572 | 792 |
| Long-term debt | 0 | 1.008 | 1.047 | 0 | 0 |
| Short-term debt | 477 | 132 | 2.532 | 2.260 | 2.367 |
| Total debt | 477 | 1.140 | 3.580 | 2.260 | 2.367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIMSE ApS | Company | 33.3% | 33.3% | 2020 |
Vigild Holding ApS | Company | 33.3% | 33.3% | 2020 |
PROGRESSISIO ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Lønstrup Vigild | Management | 0 companies |
| Michael Krog | Board of Directors | 0 companies |
| Kim Eriksen | Chairman | 0 companies |