| Revenue | DKK 14,8M | +97% |
| EBITDA | DKK 7,6M | +331% |
| Net profit | DKK 5,5M | +415% |
| Total assets | DKK 32M | +40% |
| Equity | DKK 14,9M | +58% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.188 | 7.925 | 11.469 | 7.500 | 14.809 |
| Staff expenses | -3.819 | -4.148 | -5.596 | -5.741 | -7.227 |
| EBITDA | 2.369 | 3.756 | 5.873 | 1.759 | 7.582 |
| Depreciation & amort. | -852 | -427 | -404 | -281 | -355 |
| EBIT | 1.518 | 3.329 | 5.470 | 1.478 | 7.227 |
| Net financials | -364 | -362 | -528 | -321 | -201 |
| Profit before tax | 1.154 | 2.967 | 4.942 | 1.158 | 7.026 |
| Tax | 382 | 705 | 1.145 | 97 | 1.562 |
| Net profit | 771 | 2.262 | 3.797 | 1.060 | 5.464 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.851 | 21.964 | 26.059 | 22.894 | 31.984 |
| Equity | 3.478 | 4.740 | 8.537 | 9.429 | 14.893 |
| Long-term debt | 4.072 | 3.843 | 3.387 | 2.351 | 3.417 |
| Short-term debt | 13.101 | 13.190 | 13.972 | 11.114 | 13.655 |
| Total debt | 17.173 | 17.032 | 17.359 | 13.465 | 17.072 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
ML Management | Management | 2007 |
| Former (1) | ||
P- Audit | Audit | 1977 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2009 | |
| Chairman | 2007 | |
| Former (7) | ||
| Board of Directors | 2007 – 2007 | |
| Board of Directors | 2007 – 2009 | |
| Board of Directors | 1977 – 2007 | |
| Board of Directors | 1977 – 2007 | |
| Chairman | 2007 – 2007 | |
| Board of Directors | 1977 – 1994 | |
| Board of Directors | 2008 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Lynenskjold | Management | 0 companies |
| Præ - Revision | Audit | 0 companies |
| Odette Normany Antonina Lynenskjold | Board of Directors | 0 companies |
| Bjarne Flemming Skov | Board of Directors | 0 companies |
| Steen Parmo | Board of Directors | 0 companies |
| Vibeke Lonny Hull | Board of Directors | 0 companies |
| Carlo Siebert | Chairman | 0 companies |
| Kathe Conny Houlberg | Board of Directors | 0 companies |
| Jan August Houlberg | Chairman | 0 companies |
| Jens Christian Linde | Board of Directors | 0 companies |
| Niclas Christian Monberg Jensen | Board of Directors | 0 companies |