| Revenue | DKK 596K | -6% |
| EBITDA | DKK 114K | -22% |
| Net profit | DKK 64K | -42% |
| Total assets | DKK 877K | -7% |
| Equity | DKK 615K | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27 | 370 | 673 | 590 | 530 | 614 | 837 | 788 | 638 | 909 | 690 | 686 | 634 | 596 |
| Staff expenses | -319 | -453 | -549 | -640 | -340 | -329 | -548 | -558 | -597 | -631 | -642 | -663 | -477 | -476 |
| EBITDA | -292 | -84 | 124 | -50 | 149 | 285 | 289 | 230 | 40 | 278 | 48 | 11 | 145 | 114 |
| Depreciation & amort. | -50 | -1 | -28 | -27 | -28 | -40 | -40 | -52 | -12 | -12 | -6 | -5 | -14 | -39 |
| EBIT | -342 | -84 | 96 | -77 | 121 | 245 | 249 | 178 | 29 | 266 | 42 | 6 | 131 | 75 |
| Net financials | -18 | -8 | -9 | -2 | 1 | -18 | -3 | 9 | -13 | -11 | -9 | 3 | 7 | 5 |
| Profit before tax | -360 | -92 | 87 | -79 | 122 | 227 | 245 | 187 | 16 | 256 | 33 | 9 | 138 | 80 |
| Tax | -89 | 90 | -4 | -38 | 41 | 44 | 61 | 43 | 6 | 57 | 8 | 7 | 28 | 16 |
| Net profit | -271 | -182 | 91 | -40 | 81 | 183 | 185 | 144 | 10 | 199 | 25 | 2 | 111 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 976 | 849 | 1.035 | 1.057 | 1.014 | 1.211 | 829 | 793 | 797 | 1.049 | 918 | 804 | 940 | 877 |
| Equity | 594 | 412 | 504 | 463 | 544 | 727 | 562 | 355 | 215 | 413 | 438 | 440 | 551 | 615 |
| Long-term debt | 0 | 0 | 74 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 20 | 20 |
| Short-term debt | 382 | 436 | 458 | 594 | 470 | 484 | 268 | 438 | 559 | 611 | 455 | 337 | 357 | 231 |
| Total debt | 382 | 436 | 531 | 594 | 470 | 484 | 268 | 438 | 579 | 631 | 475 | 357 | 377 | 251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2000 | — | — |
KB Audit | Audit | 1998 | — | — |
VC Management | Management | 1998 | — | — |
LJ Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LJM HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| John Müller | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Leif Johansen | Management | 0 companies |