| Revenue | DKK 33M | +18% |
| EBITDA | DKK 7,4M | +1923% |
| Net profit | DKK 3,9M | +482% |
| Total assets | DKK 65,9M | +207% |
| Equity | DKK 10M | +63% |
| Employees | 41 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.726 | 22.850 | 18.240 | 36.039 | 23.481 | 31.662 | 34.631 | 34.425 | 30.152 | -145 | 34.014 | 27.879 | 33.029 |
| Staff expenses | -22.771 | -21.516 | -16.260 | -20.470 | -20.866 | -23.601 | -22.640 | -24.474 | -21.723 | -24.894 | -26.756 | -27.515 | -25.667 |
| EBITDA | 3.955 | 1.334 | 1.979 | 15.570 | 3.122 | 8.061 | 11.992 | 9.951 | 8.429 | -25.039 | 7.258 | 364 | 7.362 |
| Depreciation & amort. | -1.035 | -1.142 | -363 | -371 | 253 | -887 | -407 | -654 | -1.043 | -931 | -703 | -855 | -1.307 |
| EBIT | 2.920 | 192 | 1.616 | 15.199 | 2.869 | 7.174 | 11.585 | 9.297 | 7.386 | -25.970 | 6.555 | -491 | 6.055 |
| Net financials | -895 | -186 | -58 | -106 | -256 | -336 | -448 | -439 | -720 | -745 | -847 | -789 | -1.102 |
| Profit before tax | 2.025 | 6 | 1.559 | 15.093 | 2.613 | 6.839 | 11.137 | 8.858 | 6.666 | -26.714 | 5.708 | -1.280 | 4.953 |
| Tax | 453 | 29 | 394 | 3.333 | 631 | 1.544 | 2.482 | 1.963 | 1.534 | -5.814 | 1.264 | -271 | 1.102 |
| Net profit | 1.572 | -23 | 1.165 | 11.760 | 1.982 | 5.295 | 8.655 | 6.895 | 5.132 | -20.900 | 4.444 | -1.009 | 3.851 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.482 | 18.925 | 16.408 | 35.448 | 22.482 | 28.345 | 53.848 | 40.812 | 73.705 | 34.174 | 37.095 | 21.449 | 65.932 |
| Equity | 8.152 | 7.081 | 8.246 | 19.231 | 10.512 | 13.825 | 18.185 | 17.926 | 17.168 | 2.692 | 7.137 | 6.127 | 9.978 |
| Long-term debt | 665 | 538 | 402 | 397 | 1.151 | 945 | 2.298 | 3.699 | 995 | 702 | 422 | 2.653 | 2.166 |
| Short-term debt | 17.967 | 10.154 | 6.798 | 13.675 | 9.128 | 12.016 | 29.892 | 16.816 | 53.606 | 28.845 | 28.749 | 11.801 | 53.072 |
| Total debt | 18.632 | 10.691 | 7.200 | 14.071 | 10.279 | 12.962 | 32.190 | 20.516 | 54.601 | 29.546 | 29.171 | 14.454 | 55.238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 1989 | — | — |
R8 Audit | Audit | 1989 | — | — |
VD Management | Management | 1989 | — | — |
FO Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1989 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LM HUSE HOLDING ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Madsen | Management | 0 companies |
| Revision 88 | Audit | 0 companies |
| Viggo Dresing | Management | 0 companies |
| Flemming Olesen | Chief Executive Officer | 0 companies |
| Leif Christensen | Board of Directors | 0 companies |
| Jan Madsen | Board of Directors | 0 companies |
| Brian Madsen | Board of Directors | 0 companies |
| Sonja Kirstine Madsen | Board of Directors | 0 companies |
| Michael Jensen | Board of Directors | 0 companies |
| Jørgen Einer-Jensen Brammer | Board of Directors | 0 companies |
| Eigil Windfeld Starup | Chairman | 0 companies |
| Jakob Hugo Thesbjerg Nielsen | Board of Directors | 0 companies |
| Michael Nørby Andersen | Board of Directors | 0 companies |
| Tove Lunde Bundesen | Board of Directors | 0 companies |