| Revenue | DKK 215K | -42% |
| EBITDA | DKK -2K | -101% |
| Net profit | DKK -30K | -132% |
| Total assets | DKK 677K | -1% |
| Equity | DKK 120K | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 362 | 423 | 431 | 388 | 435 | 362 | 343 | 307 | 393 | 373 | 283 | 92 | 372 | 215 |
| Staff expenses | -383 | -271 | -325 | -326 | -323 | -309 | -324 | -330 | -344 | -348 | -289 | -141 | -202 | -217 |
| EBITDA | -21 | 207 | 81 | 39 | 83 | 32 | 19 | -23 | 49 | 25 | -6 | -49 | 171 | -2 |
| Depreciation & amort. | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | 207 | 81 | 39 | 83 | 32 | 19 | -23 | 49 | 25 | -6 | -49 | 171 | -2 |
| Net financials | -36 | -33 | -28 | -19 | -13 | -15 | -18 | -24 | -24 | -14 | -6 | -28 | -38 | -36 |
| Profit before tax | -68 | 174 | 53 | 21 | 70 | 17 | 1 | -47 | 25 | 11 | -12 | -77 | 133 | -38 |
| Tax | -0 | 35 | 3 | 4 | 16 | 1 | -1 | -9 | 6 | 2 | -2 | -17 | 40 | -8 |
| Net profit | -68 | 139 | 50 | 17 | 54 | 16 | 2 | -38 | 19 | 9 | -10 | -60 | 93 | -30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 505 | 622 | 620 | 562 | 527 | 470 | 539 | 521 | 619 | 568 | 548 | 461 | 683 | 677 |
| Equity | -101 | 125 | 125 | 125 | 125 | 125 | 177 | 100 | 119 | 128 | 118 | 58 | 150 | 120 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 605 | 198 | 364 | 326 | 244 | 203 | 362 | 422 | 500 | 441 | 430 | 403 | 533 | 557 |
| Total debt | 605 | 198 | 364 | 326 | 244 | 203 | 362 | 422 | 500 | 441 | 430 | 403 | 533 | 557 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ME | Founder | 1998 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TROLLE HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Individual | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Ejler Trolle-Christensen | Founder | 0 companies |
| Lars Michael Heegaard | Chief Executive Officer | 0 companies |
| Birte Trolle-Christensen | Board of Directors | 0 companies |
| Knud Martin Trolle | Chairman | 0 companies |