| Revenue | DKK -95K | -109% |
| EBITDA | DKK -100K | -125% |
| Net profit | DKK -79K | -125% |
| Total assets | DKK 457K | -60% |
| Equity | DKK 421K | -49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.380 | 1.113 | 980 | 1.017 | 967 | 1.020 | 1.005 | -95 |
| Staff expenses | -606 | -604 | -607 | -594 | -594 | -594 | -596 | -5 |
| EBITDA | 774 | 509 | 373 | 423 | 373 | 426 | 409 | -100 |
| Depreciation & amort. | 37 | -55 | -55 | -55 | -55 | -18 | -0 | -0 |
| EBIT | 738 | 454 | 318 | 368 | 317 | 407 | 409 | -100 |
| Net financials | 7 | 0 | 1 | 1 | 1 | 3 | -0 | 0 |
| Profit before tax | 744 | 454 | 319 | 369 | 319 | 410 | 409 | -100 |
| Tax | 187 | 115 | 82 | 98 | 78 | 92 | 88 | -21 |
| Net profit | 557 | 339 | 237 | 271 | 241 | 318 | 321 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.503 | 1.198 | 1.116 | 1.142 | 1.088 | 1.185 | 1.152 | 457 |
| Equity | 1.057 | 839 | 737 | 771 | 741 | 818 | 821 | 421 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 438 | 351 | 376 | 372 | 348 | 366 | 331 | 36 |
| Total debt | 438 | 351 | 376 | 372 | 348 | 366 | 331 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OP Management | Management | 1991 | — | — |
ET | Audit | 1991 | — | — |
| Audit | 1991 | — | — | |
MJ Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
PE Management | Management | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LLM ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Ploug Sørensen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Statsaut. revisor Birger K. Fr andsen | Audit | 0 companies |
| Michael Johansen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Frank Jimmi Petersen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Preben Edvard Kønig | Board of Directors | 0 companies |
| Lisbeth Ridder Ebbesen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |