| Revenue | DKK 2,6M | -4% |
| EBITDA | DKK 457K | -5% |
| Net profit | DKK 72K | +286% |
| Total assets | DKK 2,4M | -3% |
| Equity | DKK 28K | +109% |
| Employees | 31 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 122 | 3.984 | 4.010 | 2.732 | 2.622 |
| Staff expenses | -377 | -3.576 | -3.640 | -2.248 | -2.143 |
| EBITDA | -254 | 389 | 371 | 483 | 457 |
| Depreciation & amort. | -314 | -299 | -448 | -462 | -294 |
| EBIT | -568 | 90 | -77 | 21 | 163 |
| Net financials | -1 | -130 | -45 | -64 | -73 |
| Profit before tax | -570 | -40 | -122 | -43 | 90 |
| Tax | -273 | -105 | -10 | -5 | 19 |
| Net profit | -296 | 65 | -112 | -38 | 72 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.337 | 1.740 | 3.138 | 2.427 | 2.363 |
| Equity | -216 | -151 | -263 | -301 | 28 |
| Long-term debt | 0 | 1.486 | 1.556 | 1.524 | 1.391 |
| Short-term debt | 2.553 | 405 | 1.845 | 1.205 | 945 |
| Total debt | 2.553 | 1.891 | 3.401 | 2.729 | 2.336 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
LM Management | Management | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2007 – 2011 | |
| Chairman | 2007 – 2011 | |
| Board of Directors | 2007 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2024 | |
| Individual | 10–14.99% | 10–14.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Individual | 10–14.99% | 10–14.99% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Mehl | Management | 0 companies |
| Jakob Friis Olesen | Board of Directors | 0 companies |
| Christian Stenbryggen Enggaard | Chairman | 0 companies |
| Christian Jesper Engvad Madsen | Board of Directors | 0 companies |