| Revenue | DKK 13,4M | +3% |
| EBITDA | DKK 578K | -14% |
| Net profit | DKK 0 | — |
| Total assets | DKK 6,6M | +13% |
| Equity | DKK 402K | +0% |
| Employees | 12 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 20.547 | 16.863 | 13.096 | 13.450 |
| Staff expenses | -18.977 | -16.129 | -12.421 | -12.872 |
| EBITDA | 1.570 | 734 | 676 | 578 |
| Depreciation & amort. | -158 | -164 | -161 | -64 |
| EBIT | 1.412 | 570 | 514 | 515 |
| Net financials | -551 | -570 | -514 | -515 |
| Profit before tax | 861 | 0 | 0 | 0 |
| Tax | -0 | -0 | -0 | -0 |
| Net profit | 861 | 0 | 0 | 0 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 9.284 | 6.663 | 5.864 | 6.638 |
| Equity | 1.263 | 402 | 402 | 402 |
| Long-term debt | 0 | 0 | 763 | 787 |
| Short-term debt | 8.021 | 6.261 | 4.698 | 5.449 |
| Total debt | 8.021 | 6.261 | 5.462 | 6.236 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Founder | Founder | 2021 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Board of Directors | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2021 | |
| Individual | 20–24.99% | 20–24.99% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Løgstrup Henriksen | Founder | 0 companies |
| Nina Birgitte Fasmer Blomberg | Board of Directors | 0 companies |