| Revenue | DKK 2,1M | -16% |
| EBITDA | DKK 583K | -33% |
| Net profit | DKK 366K | -42% |
| Total assets | DKK 3M | +25% |
| Equity | DKK 644K | -5% |
| Employees | 2 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.392 | 1.579 | 2.161 | 2.479 | 2.085 |
| Staff expenses | -1.576 | -1.519 | -1.673 | -1.605 | -1.464 |
| EBITDA | 808 | 60 | 488 | 874 | 583 |
| Depreciation & amort. | -25 | -36 | -43 | -26 | -14 |
| EBIT | 783 | 24 | 446 | 849 | 570 |
| Net financials | -64 | -22 | -70 | -31 | -94 |
| Profit before tax | 719 | 2 | 376 | 818 | 475 |
| Tax | 160 | 0 | 84 | 182 | 109 |
| Net profit | 559 | 1 | 292 | 636 | 366 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.384 | 1.994 | 1.986 | 2.397 | 2.987 |
| Equity | 228 | 229 | 521 | 677 | 644 |
| Long-term debt | 6 | 6 | 6 | 0 | 779 |
| Short-term debt | 2.150 | 1.759 | 1.458 | 1.715 | 1.563 |
| Total debt | 2.156 | 1.765 | 1.465 | 1.715 | 2.342 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LM Founder | Founder | 2001 |
HS Chief Executive Officer | Chief Executive Officer | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2015 | |
| Board of Directors | 2021 | |
| Former (2) | ||
| Board of Directors | 2006 – 2015 | |
| Board of Directors | 2006 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 66.67–89.99% | 66.67–89.99% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Mondrup Thorsen | Founder | 0 companies |
| Henrik Schmidt Jeppesen | Chief Executive Officer | 0 companies |
| Flemming Ransborg | Board of Directors | 0 companies |
| Mikkel Glavind Jeppesen | Board of Directors | 0 companies |
| Pernille Glavind Laursen | Board of Directors | 0 companies |
| Niels Hallum | Board of Directors | 0 companies |