| Revenue | DKK 5,6M | -2% |
| EBITDA | DKK 1,6M | -22% |
| Net profit | DKK 570K | -58% |
| Total assets | DKK 11,3M | -12% |
| Equity | DKK 2,3M | +33% |
| Employees | 9 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.263 | 1.253 | 1.350 | 2.292 | 3.268 | 4.234 | 2.846 | 11.063 | 3.004 | 8.448 | 5.692 | 5.567 |
| Staff expenses | -733 | -886 | -1.002 | -1.630 | -1.501 | -1.531 | -1.536 | -2.232 | -2.396 | -3.062 | -3.677 | -4.004 |
| EBITDA | 452 | 367 | 348 | 662 | 1.767 | 2.703 | 1.301 | 8.831 | 608 | 5.386 | 1.988 | 1.556 |
| Depreciation & amort. | -207 | -273 | -271 | -107 | -137 | -212 | -134 | -234 | -189 | -201 | -495 | -403 |
| EBIT | 246 | 94 | 77 | 554 | 1.630 | 2.490 | 1.167 | 8.597 | 419 | 5.185 | 1.493 | 1.153 |
| Net financials | -1 | 4 | 0 | 0 | -8 | -2 | -150 | -112 | -40 | 82 | 250 | -416 |
| Profit before tax | 244 | 97 | 79 | 555 | 1.622 | 2.489 | 1.017 | 8.485 | 379 | 5.267 | 1.743 | 736 |
| Tax | 63 | 24 | 15 | 123 | 359 | 547 | 227 | 1.870 | 68 | 1.161 | 386 | 166 |
| Net profit | 182 | 73 | 63 | 432 | 1.263 | 1.941 | 790 | 6.615 | 311 | 4.106 | 1.357 | 570 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.424 | 3.482 | 3.445 | 4.565 | 4.883 | 8.460 | 11.299 | 13.718 | 10.150 | 15.945 | 12.761 | 11.260 |
| Equity | 2.850 | 2.824 | 2.887 | 2.819 | 3.582 | 5.024 | 2.814 | 9.429 | 7.240 | 11.346 | 1.703 | 2.273 |
| Long-term debt | 0 | 0 | 0 | 0 | 19 | 19 | 2.000 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 501 | 627 | 558 | 1.746 | 1.186 | 3.332 | 6.401 | 3.201 | 2.293 | 4.495 | 10.970 | 8.866 |
| Total debt | 501 | 627 | 558 | 1.746 | 1.204 | 3.350 | 8.401 | 3.201 | 2.293 | 4.495 | 10.970 | 8.866 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMCR Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Muhlig | Management | 0 companies |