| Revenue | DKK 1,2M | +59% |
| EBITDA | DKK -13K | +93% |
| Net profit | DKK -59K | +68% |
| Total assets | DKK 750K | +39% |
| Equity | DKK 366K | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | 587 | 742 | 595 | 735 | 606 | 560 | 532 | 633 | 582 | 577 | 1.038 | 772 | 1.225 |
| Staff expenses | -0 | -242 | -585 | -621 | -650 | -684 | -296 | -465 | -208 | -123 | -38 | -169 | -356 | -575 |
| EBITDA | -36 | -190 | 157 | -26 | 86 | -78 | 264 | 67 | 69 | 49 | 46 | 129 | -195 | -13 |
| Depreciation & amort. | -57 | -30 | -24 | -38 | -13 | -15 | -27 | -33 | -18 | -27 | -38 | -105 | -32 | -41 |
| EBIT | -93 | -220 | 133 | -64 | 73 | -93 | 238 | 34 | 51 | 22 | 8 | 24 | -227 | -54 |
| Net financials | -0 | -2 | -1 | -2 | -2 | 0 | -1 | -6 | 1 | -1 | -3 | -2 | -2 | -2 |
| Profit before tax | -94 | -222 | 132 | -66 | 71 | -93 | 236 | 28 | 52 | 21 | 5 | 21 | -229 | -57 |
| Tax | -2 | 0 | 47 | 33 | 13 | -5 | 33 | 6 | 15 | 8 | -0 | 8 | -44 | 3 |
| Net profit | -92 | -222 | 85 | -99 | 58 | -88 | 203 | 22 | 36 | 13 | 5 | 13 | -184 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 630 | 485 | 747 | 763 | 967 | 975 | 2.132 | 588 | 634 | 597 | 589 | 637 | 540 | 750 |
| Equity | 490 | 268 | 353 | 254 | 313 | 224 | 427 | 449 | 504 | 517 | 522 | 536 | 351 | 366 |
| Long-term debt | 0 | 0 | 0 | 0 | 8 | 0 | 33 | 6 | 14 | 8 | 0 | 8 | 0 | 0 |
| Short-term debt | 140 | 216 | 394 | 509 | 642 | 751 | 1.671 | 133 | 115 | 72 | 67 | 93 | 189 | 384 |
| Total debt | 140 | 216 | 394 | 509 | 650 | 751 | 1.705 | 139 | 129 | 80 | 67 | 101 | 189 | 384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 1990 | — | — |
TH Founder | Founder | 1990 | — | — |
| Audit | 1990 | — | — | |
LM Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
LM Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Seest Pedersen | Founder | 0 companies |
| Torben Harpøth Johannesen | Founder | 0 companies |
| Statsaut.revisor Jørn Rasmussen | Audit | 0 companies |
| Lisbeth Møller Maag | Chief Executive Officer | 0 companies |
| Leif Møller Jakobsen | Management | 0 companies |
| Majbrit Maag Etgen | Chairman | 0 companies |
| Thomas Maag | Board of Directors | 0 companies |
| Peter Maag | Board of Directors | 0 companies |
| Ib Elligsøe | Board of Directors | 0 companies |
| Niels Frederik Maag Etgen | Board of Directors | 0 companies |