| Revenue | DKK -892K | -143% |
| EBITDA | DKK -2M | -457% |
| Net profit | DKK 11,4M | +165% |
| Total assets | DKK 85,5M | +26% |
| Equity | DKK 71,6M | +13% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 1.598 | 162 | 565 | 2.054 | -892 |
| Staff expenses | -978 | -1.480 | -1.540 | -1.488 | -1.537 |
| EBITDA | 129 | -1.318 | -975 | 567 | -2.021 |
| Depreciation & amort. | -405 | -304 | -579 | -178 | -14 |
| EBIT | -276 | -1.622 | -1.554 | 388 | -2.035 |
| Net financials | 9.970 | 20.400 | 27.653 | -17.819 | 13.403 |
| Profit before tax | 9.681 | 18.778 | 26.100 | -17.431 | 11.368 |
| Tax | 123 | 310 | 34 | -0 | -0 |
| Net profit | 9.559 | 18.468 | 26.066 | -17.431 | 11.368 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 75.470 | 78.940 | 93.300 | 68.062 | 85.504 |
| Equity | 62.402 | 70.870 | 89.935 | 63.505 | 71.567 |
| Long-term debt | 6.954 | 4.896 | 2.692 | 2.686 | 2.707 |
| Short-term debt | 6.113 | 3.174 | 673 | 1.872 | 11.229 |
| Total debt | 13.068 | 8.070 | 3.364 | 4.558 | 13.937 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LM Management | Management | 2006 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2023 | |
| Board of Directors | 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Lars-Erik Mors Larsen | Management | 0 companies |
| Trine Mors Larsen | Chairman | 0 companies |
| Jens Mors Larsen | Board of Directors | 0 companies |