| Revenue | DKK 8K | -29% |
| EBITDA | DKK 8K | -29% |
| Net profit | DKK 116K | -30% |
| Total assets | DKK 1,1M | +12% |
| Equity | DKK 1,1M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 31 | 31 | 31 | 31 | 11 | 4 | 1 | 1 | -5 | 10 | 7 | 11 | 8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | 31 | 31 | 31 | 11 | 4 | 1 | 1 | -5 | 10 | 7 | 11 | 8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -11 | -11 | -11 | -11 | -11 | -0 | -0 | -0 |
| EBIT | 31 | 31 | 31 | 31 | 11 | -7 | -10 | -10 | -16 | -1 | 7 | 11 | 8 |
| Net financials | -31 | -6 | 1 | 6 | 28 | -8 | 5 | 4 | -1 | -220 | 46 | 186 | 113 |
| Profit before tax | 1 | 25 | 33 | 37 | 40 | -15 | -5 | -6 | -16 | -222 | 52 | 197 | 121 |
| Tax | -0 | 9 | 9 | 10 | 5 | 1 | -1 | -0 | -1 | 3 | -28 | 32 | 4 |
| Net profit | 1 | 16 | 24 | 28 | 35 | -16 | -5 | -6 | -15 | -225 | 80 | 166 | 116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.140 | 1.005 | 961 | 873 | 902 | 858 | 812 | 771 | 712 | 1.456 | 1.396 | 978 | 1.096 |
| Equity | 872 | 887 | 862 | 840 | 870 | 854 | 797 | 737 | 666 | 705 | 786 | 951 | 1.067 |
| Long-term debt | 0 | 0 | 0 | 0 | 3 | 3 | 2 | 1 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 268 | 117 | 99 | 33 | 29 | 0 | 13 | 33 | 46 | 751 | 610 | 27 | 28 |
| Total debt | 268 | 117 | 99 | 33 | 32 | 3 | 16 | 35 | 46 | 751 | 610 | 27 | 28 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Founder | Founder | 1994 | — | — |
SS Founder | Founder | 1994 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Lissi Munch Møller | Founder | 0 companies |
| Susanne Siewers Christensen | Founder | 0 companies |
| Preben Otto Ottosen | Board of Directors | 0 companies |