| Revenue | DKK 3,5M | -7% |
| EBITDA | DKK 543K | -53% |
| Net profit | DKK 206K | -78% |
| Total assets | DKK 4,1M | +0% |
| Equity | DKK 2,2M | -27% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.428 | 4.408 | 4.535 | 3.984 | 3.530 | 3.056 | 4.436 | 4.490 | 3.245 | 3.757 | 4.971 | 4.668 | 3.792 | 3.544 |
| Staff expenses | -3.771 | -3.982 | -3.925 | -3.595 | -3.207 | -1.785 | -1.512 | -1.300 | -1.196 | -1.838 | -2.958 | -2.656 | -2.635 | -3.001 |
| EBITDA | 657 | 427 | 610 | 389 | 323 | 1.271 | 2.924 | 3.190 | 2.048 | 1.919 | 2.013 | 2.012 | 1.158 | 543 |
| Depreciation & amort. | 127 | 128 | 80 | -43 | -42 | -56 | -26 | -22 | -27 | -12 | -13 | -16 | -16 | -188 |
| EBIT | 530 | 298 | 530 | 346 | 281 | 1.215 | 2.898 | 3.169 | 2.022 | 1.907 | 2.001 | 1.995 | 1.142 | 355 |
| Net financials | -19 | -37 | -31 | -36 | -29 | -4 | 20 | -14 | 4 | 3 | -4 | 33 | 58 | -68 |
| Profit before tax | 510 | 262 | 500 | 311 | 251 | 1.210 | 2.917 | 3.154 | 2.025 | 1.910 | 1.997 | 2.029 | 1.199 | 287 |
| Tax | 128 | 63 | 95 | 86 | 37 | 271 | 642 | 694 | 446 | 420 | 439 | 446 | 264 | 81 |
| Net profit | 382 | 199 | 405 | 224 | 214 | 939 | 2.275 | 2.460 | 1.580 | 1.490 | 1.557 | 1.582 | 935 | 206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.889 | 2.813 | 2.584 | 5.458 | 1.997 | 2.138 | 4.352 | 5.528 | 4.169 | 4.738 | 4.357 | 4.493 | 4.097 | 4.079 |
| Equity | 882 | 711 | 916 | 741 | 655 | 1.094 | 2.869 | 4.329 | 2.909 | 3.399 | 3.456 | 3.539 | 2.974 | 2.180 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279 | 281 | 275 | 23 |
| Short-term debt | 1.926 | 2.052 | 1.647 | 4.697 | 1.330 | 1.044 | 1.483 | 1.199 | 1.260 | 1.339 | 622 | 663 | 849 | 1.819 |
| Total debt | 1.926 | 2.052 | 1.647 | 4.697 | 1.330 | 1.044 | 1.483 | 1.199 | 1.260 | 1.339 | 901 | 954 | 1.123 | 1.842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2016 | — | — |
ET | Audit | 1994 | — | — |
JW Management | Management | 1994 | — | — |
PE Management | Management | 1994 | — | — |
IR | Audit | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1994 | — | — | |
| Board of Directors | 1994 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1994 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
HOLDINGSELSKABET JW ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lea Møller Nielsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Jesper Wodschow | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Ivan Reinhardt Larsen | Audit | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Kasper Wodschow | Board of Directors | 0 companies |
| Peter Kjær-Andersen | Board of Directors | 0 companies |
| Povl Erik Krog Hermansen | Board of Directors | 0 companies |
| Hannah Kildahl | Board of Directors | 0 companies |
| Jens Bent Bryndum | Chairman | 0 companies |
| Jens Krog Wodschow | Board of Directors | 0 companies |
| Laurids Kildahl Hermansen | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |