| Revenue | DKK 5M | +0% |
| EBITDA | DKK 5M | +0% |
| Net profit | DKK 3,9M | -18% |
| Total assets | DKK 6,3M | -11% |
| Equity | DKK 5,3M | -14% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23.854 | 17.240 | 24.119 | 29.721 | 30.355 | 26.145 | 19.880 | 15.115 | 18.252 | 4.178 | 6.429 | 4.835 | 5.041 | 5.019 |
| Staff expenses | -16.858 | -14.977 | -19.333 | -21.706 | -22.889 | -21.168 | -16.058 | -14.175 | -13.095 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.996 | 2.262 | 4.786 | 8.015 | 7.466 | 4.977 | 3.822 | 940 | 5.156 | 4.178 | 6.429 | 4.835 | 5.041 | 5.019 |
| Depreciation & amort. | -55 | 59 | 27 | -214 | -32 | -53 | -56 | -35 | -16 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.941 | 2.203 | 4.759 | 7.800 | 7.434 | 4.924 | 3.765 | 905 | 5.140 | 4.178 | 6.429 | 4.835 | 5.041 | 5.019 |
| Net financials | -728 | -150 | 469 | 1.301 | 55 | 1.159 | 193 | -9 | -181 | 335 | 344 | 343 | 844 | 5 |
| Profit before tax | 6.213 | 2.053 | 5.228 | 9.102 | 7.489 | 6.083 | 3.958 | 896 | 4.959 | 4.512 | 6.773 | 5.179 | 5.885 | 5.024 |
| Tax | 1.854 | 543 | 1.199 | 1.988 | 1.472 | 1.152 | 839 | 219 | 1.130 | 937 | 1.435 | 1.077 | 1.164 | 1.147 |
| Net profit | 4.359 | 1.510 | 4.029 | 7.114 | 6.017 | 4.932 | 3.118 | 677 | 3.829 | 3.575 | 5.338 | 4.102 | 4.720 | 3.876 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.897 | 13.406 | 19.141 | 24.918 | 25.141 | 21.028 | 15.700 | 13.730 | 17.041 | 8.581 | 6.435 | 7.586 | 7.157 | 6.345 |
| Equity | 10.274 | 7.784 | 10.312 | 13.426 | 13.941 | 8.872 | 6.991 | 5.667 | 6.496 | 5.071 | 6.410 | 5.512 | 6.130 | 5.286 |
| Long-term debt | 646 | 388 | 0 | 0 | 0 | 0 | 0 | 312 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.978 | 5.235 | 8.828 | 11.492 | 11.200 | 12.156 | 8.710 | 7.750 | 10.545 | 3.509 | 25 | 2.075 | 1.027 | 1.059 |
| Total debt | 6.624 | 5.623 | 8.828 | 11.492 | 11.200 | 12.156 | 8.710 | 8.063 | 10.545 | 3.509 | 25 | 2.075 | 1.027 | 1.059 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2025 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMBL HOLDING ApS | Company | 33.3% | 33.3% | 2026 |
STERNBERG GROUP ApS | Company | 10.0% | 10.0% | 2022 |
JP Consulting ApS | Company | 10.0% | 10.0% | 2025 |
FLEMMING RIBER INVEST ApS | Company | 10.0% | 10.0% | 2025 |
MI Advisory & Investments ApS | Company | 10.0% | 10.0% | 2026 |
JBeck ApS | Company | 10.0% | 10.0% | 2022 |
Merete Søby Invest ApS | Company | 10.0% | 10.0% | 2026 |
TKG HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
Nieltronic1 Holding ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Sternberg | Management | 0 companies |
| Lars Smith | Chief Executive Officer | 0 companies |
| Kurt Brusgaard | Chairman | 0 companies |
| Georg Petersen | Board of Directors | 0 companies |
| Troels Kåre Gjerrild | Chairman | 0 companies |
| Bo Eske Nielsen | Board of Directors | 0 companies |
| Jacob Præst | Board of Directors | 0 companies |
| Lene Marie Brusgaard | Board of Directors | 0 companies |
| Flemming Riber | Board of Directors | 0 companies |
| Steen Rode | Board of Directors | 0 companies |
| Michael Iversen | Board of Directors | 0 companies |
| Jens Beck Petersen | Board of Directors | 0 companies |
| Merete Søby | Board of Directors | 0 companies |
| Henrik Brusgaard | Board of Directors | 0 companies |