| Revenue | DKK 7,6M | -20% |
| EBITDA | DKK 1,3M | -54% |
| Net profit | DKK 898K | -58% |
| Total assets | DKK 6,3M | -26% |
| Equity | DKK 1,9M | -39% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.189 | 5.393 | 6.249 | 6.573 | 5.378 | 5.955 | 6.638 | 8.036 | 8.546 | 8.190 | 7.944 | 9.398 | 7.555 |
| Staff expenses | -8.852 | -5.321 | -5.836 | -5.740 | -4.176 | -5.024 | -5.192 | -5.696 | -6.762 | -5.790 | -5.823 | -6.523 | -6.224 |
| EBITDA | -663 | 72 | 413 | 833 | 1.202 | 930 | 1.447 | 2.340 | 1.784 | 2.401 | 2.121 | 2.875 | 1.331 |
| Depreciation & amort. | 299 | 357 | 259 | 252 | 101 | -178 | -142 | -117 | -63 | -20 | -45 | -108 | -156 |
| EBIT | -962 | -285 | 154 | 580 | 1.100 | 752 | 1.305 | 2.223 | 1.721 | 2.381 | 2.076 | 2.767 | 1.175 |
| Net financials | -102 | -144 | -139 | -131 | -51 | -23 | -19 | -34 | -39 | -49 | -31 | -41 | -14 |
| Profit before tax | -1.064 | -429 | 15 | 449 | 1.049 | 728 | 1.285 | 2.190 | 1.682 | 2.332 | 2.045 | 2.727 | 1.161 |
| Tax | -259 | -85 | 5 | 111 | 233 | 170 | 286 | 486 | 376 | 518 | 453 | 604 | 263 |
| Net profit | -805 | -345 | 10 | 338 | 816 | 559 | 999 | 1.703 | 1.306 | 1.813 | 1.592 | 2.123 | 898 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.259 | 3.418 | 3.363 | 3.466 | 3.058 | 3.859 | 5.554 | 8.276 | 6.409 | 7.426 | 7.257 | 8.550 | 6.320 |
| Equity | 536 | 191 | 201 | 540 | 1.356 | 1.255 | 1.954 | 2.658 | 2.306 | 2.813 | 2.592 | 3.123 | 1.898 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167 | 544 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.723 | 3.226 | 3.162 | 2.926 | 1.590 | 2.592 | 3.489 | 5.440 | 3.547 | 4.603 | 4.659 | 5.409 | 4.376 |
| Total debt | 3.723 | 3.226 | 3.162 | 2.926 | 1.590 | 2.592 | 3.489 | 5.607 | 4.091 | 4.603 | 4.659 | 5.409 | 4.376 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
JJ Audit | Audit | 2026 | — | — |
TH Founder | Founder | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARS LYNGHOLM HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
THORKILD OLSEN HOLDING ApS | Company | 33.3% | 33.3% | 2010 |
ERIK VESTERAGER HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
| Individual | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Maul Lyngholm | Chief Executive Officer | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |
| Thorkild Hede Olsen | Founder | 0 companies |
| Lars Lundsby Jakobsen | Board of Directors | 0 companies |
| Karlo Andersen | Board of Directors | 0 companies |
| Arnt Bæksted | Chairman | 0 companies |