| Revenue | DKK 3,4M | -37% |
| EBITDA | DKK -1,8M | -48360% |
| Net profit | DKK -1,6M | -100% |
| Total assets | DKK 18,2M | -25% |
| Equity | DKK -1,3M | -458% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.536 | 5.406 | 7.664 | 8.559 | — | 7.325 | 7.887 | 6.600 | 4.512 | 5.847 | 6.484 | 4.737 | 5.416 | 3.421 |
| Staff expenses | -4.520 | -4.749 | -4.856 | -5.880 | -5.955 | -5.491 | -5.606 | -5.219 | -5.210 | -5.185 | -5.357 | -5.528 | -5.358 | -5.269 |
| EBITDA | 3.017 | 657 | 2.808 | 2.679 | 2.011 | 1.834 | 2.281 | 1.381 | -698 | 662 | 1.127 | -912 | -4 | -1.848 |
| Depreciation & amort. | 130 | 164 | 173 | -165 | -156 | -67 | -39 | -114 | -115 | -195 | -225 | -301 | -296 | -295 |
| EBIT | 2.887 | 493 | 2.636 | 2.513 | 1.855 | 1.766 | 2.242 | 1.267 | -813 | 467 | 902 | -1.213 | -300 | -2.142 |
| Net financials | 36 | -446 | -639 | 660 | -112 | -210 | -533 | 511 | -130 | -441 | -757 | -269 | -725 | 525 |
| Profit before tax | 2.309 | 47 | 1.996 | 3.173 | 1.743 | 1.556 | 1.709 | 1.778 | -943 | 26 | 145 | -1.482 | -1.025 | -1.617 |
| Tax | 600 | 36 | 518 | 789 | 402 | 356 | 399 | 403 | -201 | 11 | 39 | -310 | -215 | 5 |
| Net profit | 1.709 | 11 | 1.478 | 2.384 | 1.341 | 1.201 | 1.310 | 1.375 | -742 | 14 | 106 | -1.172 | -811 | -1.622 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.015 | 19.546 | 25.329 | 26.806 | 29.829 | 26.019 | 26.700 | 21.912 | 22.959 | 23.193 | 31.698 | 27.773 | 24.326 | 18.205 |
| Equity | 6.361 | 5.872 | 7.279 | 9.363 | 10.200 | 10.397 | 10.696 | 9.970 | 8.228 | 8.248 | 8.346 | 7.163 | 354 | -1.267 |
| Long-term debt | 0 | 0 | 0 | 683 | 418 | 354 | 383 | 406 | 284 | 314 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.654 | 13.673 | 18.050 | 16.760 | 19.211 | 15.268 | 15.621 | 11.537 | 14.447 | 14.630 | 23.352 | 20.610 | 23.972 | 19.471 |
| Total debt | 9.654 | 13.673 | 18.050 | 17.443 | 19.629 | 15.622 | 16.004 | 11.942 | 14.731 | 14.945 | 23.352 | 20.610 | 23.972 | 19.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
SH Management | Management | 2021 | — | — |
JB Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
LARS LAURIDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
ANPARTSSELSKABET AF 01.11.08 | Company | 50.0% | 50.0% | 2004 |
S. H. THYGESEN HOLDING ApS | Company | 25.0% | 25.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Møller Lauridsen | Chief Executive Officer | 0 companies |
| Søren Holstein Thygesen | Management | 0 companies |
| Jørgen Bondegaard Olesen | Founder | 0 companies |
| Mr. Umer Mansha | Chairman | 0 companies |
| Gert Høstrup Poulsen | Board of Directors | 0 companies |
| Preben Høgdal | Board of Directors | 0 companies |
| Claus Schneider Lynge | Chairman | 0 companies |
| Syed Umer Tariq Shah | Board of Directors | 0 companies |
| Henrik Jørgensen | Board of Directors | 0 companies |
| Maqsood Ahmad | Board of Directors | 0 companies |
| Bent Aage Madsen | Board of Directors | 0 companies |