| Revenue | DKK 13,3M | +71% |
| EBITDA | DKK 4,8M | +124% |
| Net profit | DKK 3,2M | +188% |
| Total assets | DKK 16,6M | +69% |
| Equity | DKK 6,7M | +55% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.061 | 5.905 | 6.020 | 5.693 | 6.342 | 6.389 | 6.233 | 6.040 | 4.970 | 5.491 | 6.906 | 5.817 | 7.808 | 13.333 |
| Staff expenses | -5.539 | -3.926 | -3.942 | -4.120 | -4.185 | -4.269 | -4.607 | -4.394 | -3.886 | -4.102 | -5.139 | -4.692 | -5.505 | -8.526 |
| EBITDA | 2.522 | 1.979 | 2.068 | 1.709 | 2.157 | 2.120 | 1.626 | 1.646 | 1.083 | 1.389 | 1.767 | 1.126 | 2.145 | 4.807 |
| Depreciation & amort. | -1.897 | -1.735 | 1.841 | 802 | -932 | -964 | -683 | -399 | -381 | -418 | -562 | -657 | -700 | -708 |
| EBIT | 626 | 244 | 227 | 907 | 1.226 | 1.156 | 944 | 1.248 | 702 | 972 | 1.205 | 469 | 1.444 | 4.099 |
| Net financials | -139 | -152 | -23 | -148 | -46 | 41 | 80 | 66 | -7 | -21 | -34 | -20 | -27 | -14 |
| Profit before tax | 486 | 92 | 204 | 759 | 1.179 | 1.197 | 1.024 | 1.314 | 695 | 951 | 1.171 | 449 | 1.417 | 4.086 |
| Tax | 150 | 243 | -71 | 111 | 261 | 245 | 297 | 302 | 135 | 200 | 265 | 110 | 317 | 921 |
| Net profit | 336 | -151 | 275 | 648 | 919 | 952 | 727 | 1.012 | 560 | 751 | 905 | 339 | 1.100 | 3.165 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.699 | 11.259 | 11.109 | 10.412 | 8.831 | 8.277 | 7.301 | 7.158 | 5.620 | 6.927 | 8.443 | 7.794 | 9.818 | 16.569 |
| Equity | 2.463 | 2.312 | 2.587 | 3.235 | 4.153 | 5.105 | 4.582 | 4.594 | 3.354 | 3.955 | 3.860 | 3.199 | 4.299 | 6.664 |
| Long-term debt | 3.037 | 1.946 | 2.649 | 1.649 | 1.325 | 350 | 177 | 62 | 160 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.178 | 6.929 | 5.874 | 5.528 | 3.353 | 2.822 | 2.541 | 2.502 | 2.105 | 2.927 | 4.476 | 4.454 | 5.369 | 9.362 |
| Total debt | 10.215 | 8.876 | 8.522 | 7.177 | 4.678 | 3.172 | 2.719 | 2.563 | 2.266 | 2.927 | 4.476 | 4.454 | 5.369 | 9.362 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 1999 | — | — |
BA Audit | Audit | 1999 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMA HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Astrup Madsen | Management | 0 companies |
| Bjarne Anker Baymler | Audit | 0 companies |
| Lars Morten Andersen | Chief Executive Officer | 0 companies |
| Bjarne Mobeck | Board of Directors | 0 companies |
| Erling Ole Steen Hansen | Board of Directors | 0 companies |
| Lasse Widrik Andersen | Board of Directors | 0 companies |
| Morten Windelev | Board of Directors | 0 companies |
| Mike Steen Hansen | Chairman | 0 companies |
| Lars Boje Jensen | Board of Directors | 0 companies |
| Peter Fredgaard | Board of Directors | 0 companies |
| Bent Aage Madsen | Chairman | 0 companies |