| Revenue | DKK -252K | +12% |
| EBITDA | DKK -248K | +0% |
| Net profit | DKK -464K | -7% |
| Total assets | DKK 38,9M | +8% |
| Equity | DKK 18,5M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 573 | 584 | 572 | 429 | 465 | 476 | 458 | 399 | 472 | 405 | 17 | -225 | -252 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 557 | 568 | 572 | 412 | 541 | 6.941 | 458 | 399 | 472 | 4.905 | 24 | -248 | -248 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 557 | 568 | 572 | 412 | 541 | 6.941 | 458 | 399 | 472 | 4.905 | 24 | -248 | -248 |
| Net financials | -3 | 110 | 69 | 31 | 62 | -3 | 27 | 28 | 31 | 2 | -146 | -309 | -354 |
| Profit before tax | 555 | 677 | 640 | 443 | 603 | 6.937 | 485 | 427 | 503 | 4.906 | -122 | -557 | -602 |
| Tax | 145 | 13 | 154 | -39 | 129 | 1.539 | 96 | 92 | 110 | 1.027 | -37 | -123 | -138 |
| Net profit | 410 | 665 | 486 | 481 | 474 | 5.399 | 389 | 335 | 393 | 3.879 | -85 | -435 | -464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.640 | 20.665 | 20.608 | 20.980 | 19.008 | 21.998 | 22.267 | 22.038 | 22.369 | 27.645 | 34.375 | 36.136 | 38.939 |
| Equity | 9.049 | 9.339 | 9.425 | 9.507 | 9.781 | 14.879 | 15.268 | 15.253 | 15.647 | 19.526 | 19.440 | 19.006 | 18.541 |
| Long-term debt | 4.856 | 4.842 | 6.783 | 6.540 | 6.266 | 2.939 | 2.765 | 2.573 | 2.434 | 2.280 | 0 | 0 | 0 |
| Short-term debt | 4.058 | 3.965 | 1.878 | 2.559 | 597 | 378 | 442 | 422 | 498 | 1.109 | 10.198 | 12.398 | 15.666 |
| Total debt | 8.913 | 8.807 | 8.662 | 9.099 | 6.863 | 3.316 | 3.207 | 2.995 | 2.932 | 3.390 | 10.198 | 12.398 | 15.666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 1998 | — | — |
ET | Audit | 1993 | — | — |
BP Management | Management | 1996 | — | — |
JY Management | Management | 1996 | — | — |
EF Management | Management | 1993 | — | — |
NJ Management | Management | 2003 | — | — |
JB Audit | Audit | 1993 | — | — |
TH Management | Management | 2021 | — | — |
JE Audit | Audit | 2003 | — | — |
PE Management | Management | 1993 | — | — |
PK Deputy | Deputy | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 1993 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LME Holding ApS | Company | 100.0% | 100.0% | 2021 |
TP HOLDING AF 18/12 2007 ApS | Company | 20.0% | 20.0% | 2008 |
INVESTERINGSSELSKABET AF 1. OKTOBER 1996 ApS | Company | 20.0% | 20.0% | 2003 |
BALDERSGÅRD INVEST ApS | Company | 20.0% | 20.0% | 2008 |
NILEDA HOLDING ApS | Company | 20.0% | 20.0% | 2004 |
M.S. GRUE HOLDING ApS | Company | 20.0% | 20.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Johannes Madsen-Mygdal | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Birger Poulsen Høg | Management | 0 companies |
| Jan Yngve Søderman | Management | 0 companies |
| Erland Falk Hansen | Management | 0 companies |
| Niels Jensen | Management | 0 companies |
| Jan Boch | Audit | 0 companies |
| Thomas Hougaard Nielsen | Management | 0 companies |
| Jan Esholm Jensen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Peter Kjeldgaard | Deputy | 0 companies |
| Svend Erik Sørensen Prang | Board of Directors | 0 companies |
| Peter Nielsen | Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Trine Schou Sundgaard | Chairman | 0 companies |
| Erik Hejlskov Rasmussen | Board of Directors | 0 companies |
| Connie Sørensen | Board of Directors | 0 companies |
| Niels Erik Nielsen | Chairman | 0 companies |
| Bent Just Petersen | Board of Directors | 0 companies |
| Jan Skau-Andersen | Board of Directors | 0 companies |
| Carsten Thorup Jeppesen | Board of Directors | 0 companies |
| Jørgen Kongskov Olsen | Board of Directors | 0 companies |
| Michael Strand Grue | Board of Directors | 0 companies |
| Troels Rask Hougaard | Board of Directors | 0 companies |
| Jan Holm Møller | Board of Directors | 0 companies |
| Flemming Kristensen | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |