| Revenue | DKK 1,1M | +3% |
| EBITDA | DKK 120K | +273% |
| Net profit | DKK 95K | +269% |
| Total assets | DKK 384K | +17% |
| Equity | DKK 236K | +41% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.352 | 1.408 | 1.426 | 1.468 | 1.398 | 1.482 | 1.403 | 1.345 | 1.263 | 1.032 | 1.039 | 1.082 | 1.068 | 1.102 |
| Staff expenses | -1.239 | -1.449 | -1.363 | -1.353 | -1.338 | -1.389 | -1.319 | -1.139 | -1.144 | -937 | -1.030 | -1.014 | -1.031 | -980 |
| EBITDA | 112 | -41 | 62 | 114 | 60 | 93 | 84 | 205 | 120 | 95 | 9 | 40 | 32 | 120 |
| Depreciation & amort. | -25 | -26 | -31 | -28 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -4 | -0 | -0 |
| EBIT | 87 | -67 | 32 | 86 | 55 | 88 | 78 | 200 | 114 | 90 | 4 | 36 | 32 | 120 |
| Net financials | 1 | 7 | 6 | 6 | 0 | 0 | -1 | -1 | -2 | -1 | -2 | -0 | 1 | 1 |
| Profit before tax | 89 | -60 | 38 | 93 | 55 | 88 | 78 | 199 | 112 | 89 | 2 | 36 | 33 | 121 |
| Tax | 22 | -16 | 9 | 22 | 12 | 20 | 17 | 44 | 25 | 19 | 1 | 8 | 7 | 27 |
| Net profit | 67 | -44 | 29 | 71 | 43 | 68 | 61 | 155 | 88 | 70 | 1 | 28 | 26 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 454 | 289 | 375 | 391 | 392 | 427 | 430 | 524 | 647 | 399 | 279 | 353 | 329 | 384 |
| Equity | 207 | 96 | 125 | 167 | 183 | 208 | 201 | 295 | 228 | 210 | 141 | 169 | 167 | 236 |
| Long-term debt | 0 | 0 | 0 | 16 | -5 | 14 | 16 | 42 | 23 | 15 | 0 | 0 | 0 | 0 |
| Short-term debt | 229 | 190 | 241 | 204 | 204 | 198 | 208 | 182 | 394 | 172 | 137 | 184 | 162 | 148 |
| Total debt | 229 | 190 | 241 | 220 | 204 | 212 | 223 | 225 | 417 | 187 | 137 | 184 | 162 | 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Founder | Founder | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Mary Kühne | Founder | 0 companies |