| Revenue | DKK 4,6M | +20% |
| EBITDA | DKK 963K | +236% |
| Net profit | DKK 663K | +1547% |
| Total assets | DKK 7,8M | +2% |
| Equity | DKK 5,5M | +14% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.527 | 4.193 | 3.728 | 3.618 | 4.246 | 4.587 | 3.509 | 2.939 | 3.033 | 4.393 | 4.597 | 4.680 | 3.785 | 4.551 |
| Staff expenses | -3.153 | -3.336 | -3.147 | -2.956 | -3.286 | -2.905 | -3.702 | -3.036 | -2.468 | -2.952 | -3.989 | -4.592 | -3.490 | -3.588 |
| EBITDA | 1.375 | 857 | 581 | 662 | 921 | 1.682 | -192 | -97 | 564 | 1.441 | 609 | 88 | 287 | 963 |
| Depreciation & amort. | -372 | -369 | -276 | -121 | -56 | -133 | -122 | -329 | -346 | -399 | -399 | -481 | -167 | -132 |
| EBIT | 1.003 | 488 | 306 | 541 | 865 | 1.549 | -314 | -426 | 219 | 1.043 | 210 | -394 | 120 | 831 |
| Net financials | -174 | -195 | -270 | -106 | 116 | 354 | 900 | 170 | 697 | 1.684 | -16 | -245 | -65 | 20 |
| Profit before tax | 829 | 293 | 35 | 435 | 981 | 1.903 | 586 | -257 | 915 | 2.727 | 194 | -638 | 54 | 851 |
| Tax | 208 | 73 | 47 | 83 | 178 | 329 | -80 | -118 | 25 | 222 | 43 | -123 | 14 | 188 |
| Net profit | 620 | 220 | -12 | 352 | 803 | 1.574 | 666 | -138 | 890 | 2.504 | 152 | -515 | 40 | 663 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.834 | 6.103 | 5.194 | 5.039 | 4.139 | 5.379 | 7.004 | 7.173 | 8.655 | 8.519 | 9.740 | 8.134 | 7.584 | 7.768 |
| Equity | 745 | 345 | 113 | 468 | 931 | 1.692 | 1.876 | 1.724 | 2.630 | 5.134 | 5.286 | 4.771 | 4.811 | 5.475 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 202 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.088 | 5.758 | 5.081 | 4.571 | 3.209 | 3.687 | 5.128 | 5.435 | 5.823 | 3.385 | 4.454 | 3.364 | 2.773 | 2.294 |
| Total debt | 6.088 | 5.758 | 5.081 | 4.571 | 3.209 | 3.687 | 5.128 | 5.449 | 6.025 | 3.385 | 4.454 | 3.364 | 2.773 | 2.294 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MUNKHOLM HOLDING AF 15. APRIL 2005 ApS | Company | 100.0% | 100.0% | 2016 |
FØRGAARD HOLDING ApS | Company | 15.0% | 15.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Munkholm | Management | 0 companies |