| Revenue | DKK 63,4M | +5% |
| EBITDA | DKK -3,8M | +36% |
| Net profit | DKK -7,9M | +38% |
| Total assets | DKK 16,7M | +8% |
| Equity | DKK 2M | +120% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 24.783 | 78.239 | 60.451 | 63.374 |
| Staff expenses | -2.505 | -4.242 | -1.562 | -1.599 |
| EBITDA | -5.395 | -10.684 | -5.963 | -3.820 |
| Depreciation & amort. | -387 | -1.261 | -2.044 | -2.860 |
| EBIT | -5.782 | -11.945 | -8.007 | -6.681 |
| Net financials | -108 | -508 | -618 | -1.204 |
| Profit before tax | -5.890 | -12.454 | -8.626 | -7.885 |
| Tax | -1.296 | -2.739 | 4.018 | -20 |
| Net profit | -4.594 | -9.715 | -12.644 | -7.865 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 9.150 | 20.471 | 15.488 | 16.668 |
| Equity | -2.394 | -12.109 | -10.115 | 2.019 |
| Long-term debt | 6.500 | 21.768 | 15.104 | 4.238 |
| Short-term debt | 5.044 | 10.812 | 10.499 | 10.411 |
| Total debt | 11.544 | 32.580 | 25.603 | 14.649 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Chief Executive Officer | Chief Executive Officer | 2025 |
| Former (3) | ||
SN Management | Management | 2024 – 2025 |
MR Management | Management | 2020 – 2021 |
DA Management | Management | 2021 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2025 | |
| Board of Directors | 2025 | |
| Former (3) | ||
| Board of Directors | 2025 – 2025 | |
| Board of Directors | 2020 – 2025 | |
| Board of Directors | 2025 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 5–9.99% | 5–9.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stein-Thore Nergaard Mortensen | Management | 0 companies |
| Mats Robert Niklas Hedegaard Danaliv | Management | 0 companies |
| Douglas Alan Costello | Management | 0 companies |
| Mats Lind | Chief Executive Officer | 0 companies |
| Nickolai Arnfeldt Hoff | Chairman | 0 companies |
| Nikolaj Langberg Veje | Board of Directors | 0 companies |
| Michael Voss-Jensen | Board of Directors | 0 companies |
| Søren Morbitzer Christoffersen | Board of Directors | 0 companies |
| Niels Ankerstjerne Sloth | Board of Directors | 0 companies |