| Revenue | DKK 5M | +1% |
| EBITDA | DKK -976K | +15% |
| Net profit | DKK -1,2M | +12% |
| Total assets | DKK 10,5M | -8% |
| Equity | DKK 6,5M | -16% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.977 | 6.229 | 6.146 | 6.616 | 6.685 | 5.942 | 4.801 | 4.916 | 5.383 | 5.950 | 5.522 | 5.364 | 5.002 | 5.027 |
| Staff expenses | -5.793 | -5.620 | -5.600 | -5.479 | -5.668 | -5.728 | -5.671 | -5.366 | -5.379 | -5.395 | -5.534 | -6.130 | -6.147 | -6.003 |
| EBITDA | 1.184 | 610 | 546 | 1.137 | 1.016 | 214 | -870 | -450 | 3 | 554 | -12 | -766 | -1.145 | -976 |
| Depreciation & amort. | 513 | 487 | 339 | 213 | 248 | -214 | -102 | -78 | -79 | -45 | -88 | -87 | -91 | -89 |
| EBIT | 671 | 122 | 207 | 924 | 769 | 0 | -973 | -528 | -76 | 509 | -99 | -852 | -1.236 | -1.065 |
| Net financials | 210 | 213 | 282 | 297 | -44 | -58 | -82 | -81 | -90 | -76 | -57 | -94 | -152 | -143 |
| Profit before tax | 881 | 335 | 489 | 1.221 | 724 | -57 | -1.054 | -609 | -166 | 433 | -156 | -946 | -1.388 | -1.208 |
| Tax | 223 | 93 | 122 | 283 | 167 | -21 | -232 | -134 | -36 | 95 | -34 | -201 | -23 | -13 |
| Net profit | 658 | 242 | 367 | 938 | 557 | -37 | -822 | -475 | -130 | 338 | -122 | -745 | -1.365 | -1.195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.010 | 12.637 | 13.369 | 13.517 | 14.050 | 13.283 | 13.030 | 12.669 | 12.990 | 12.442 | 12.109 | 12.393 | 11.330 | 10.455 |
| Equity | 10.818 | 10.560 | 10.627 | 11.265 | 11.522 | 10.985 | 10.163 | 9.688 | 9.558 | 9.896 | 9.774 | 9.029 | 7.664 | 6.469 |
| Long-term debt | 260 | 127 | 123 | 256 | 152 | 11 | 0 | 0 | 425 | 425 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.927 | 1.950 | 2.619 | 1.996 | 2.364 | 2.287 | 2.867 | 2.982 | 3.007 | 2.121 | 2.335 | 3.364 | 3.666 | 3.986 |
| Total debt | 2.187 | 2.078 | 2.742 | 2.252 | 2.516 | 2.298 | 2.867 | 2.982 | 3.432 | 2.546 | 2.335 | 3.364 | 3.666 | 3.986 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Founder | Founder | 1986 | — | — |
FM Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FINN MØRUP HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Mørup | Founder | 0 companies |
| Finn Mørup | Management | 0 companies |
| Ingrid Bodil Mørup | Board of Directors | 0 companies |
| Jan Mørup | Board of Directors | 0 companies |