| Revenue | DKK 5,6M | +7% |
| EBITDA | DKK 3,2M | +12% |
| Net profit | DKK 2,5M | +11% |
| Total assets | DKK 6,1M | +9% |
| Equity | DKK 4,8M | +0% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.009 | 2.018 | 1.864 | 3.158 | 4.673 | 5.552 | 8.016 | 10.857 | 9.164 | 6.377 | 5.261 | 5.638 |
| Staff expenses | -668 | -903 | -1.140 | -1.187 | -1.457 | -1.758 | -2.140 | -2.168 | -2.334 | -2.398 | -2.397 | -2.436 |
| EBITDA | 1.340 | 1.115 | 724 | 1.971 | 3.216 | 3.795 | 5.876 | 8.689 | 6.831 | 3.979 | 2.864 | 3.202 |
| Depreciation & amort. | -0 | -0 | -13 | -20 | -20 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.340 | 1.115 | 710 | 1.951 | 3.196 | 3.788 | 5.876 | 8.689 | 6.831 | 3.979 | 2.864 | 3.202 |
| Net financials | -54 | -83 | -52 | -40 | -219 | 38 | -224 | -124 | -79 | 31 | 24 | 4 |
| Profit before tax | 1.286 | 1.032 | 658 | 1.911 | 2.977 | 3.825 | 5.652 | 8.565 | 6.752 | 4.011 | 2.888 | 3.206 |
| Tax | 325 | 248 | 147 | 423 | 657 | 844 | 1.249 | 1.892 | 1.492 | 883 | 636 | 708 |
| Net profit | 962 | 784 | 512 | 1.488 | 2.319 | 2.981 | 4.403 | 6.673 | 5.260 | 3.128 | 2.252 | 2.497 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.789 | 1.970 | 2.219 | 3.708 | 4.790 | 6.020 | 5.679 | 8.237 | 7.322 | 6.459 | 5.617 | 6.138 |
| Equity | 1.042 | 1.226 | 1.138 | 2.419 | 3.589 | 4.961 | 4.483 | 5.156 | 6.416 | 5.544 | 4.796 | 4.794 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 30 | 217 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 747 | 744 | 1.071 | 1.283 | 1.200 | 1.028 | 979 | 3.081 | 906 | 915 | 820 | 1.344 |
| Total debt | 747 | 744 | 1.071 | 1.283 | 1.200 | 1.059 | 1.196 | 3.081 | 906 | 915 | 820 | 1.344 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2013 | — | — |
JA Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LMM HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
AH VIBORG HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lotte Moslund | Management | 0 companies |
| Jette Astrup Sørensen | Founder | 0 companies |
| Annette Henriksen | Chairman | 0 companies |
| Per Henriksen | Chairman | 0 companies |
| Torben Snedevind | Board of Directors | 0 companies |