| Revenue | DKK 14,3M | -11% |
| EBITDA | DKK 2,2M | -16% |
| Net profit | DKK 1,4M | -24% |
| Total assets | DKK 13,6M | -9% |
| Equity | DKK 4M | -10% |
| Employees | 70 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.023 | 6.933 | 7.249 | 8.212 | 9.446 | 10.233 | 12.162 | 13.821 | 11.023 | 13.385 | 15.984 | 14.283 |
| Staff expenses | -6.830 | -6.175 | -6.411 | -7.113 | -7.391 | -7.644 | -9.100 | -10.675 | -9.331 | -10.570 | -13.334 | -12.056 |
| EBITDA | 1.193 | 758 | 837 | 1.099 | 2.054 | 2.493 | 3.005 | 3.146 | 1.692 | 2.815 | 2.650 | 2.227 |
| Depreciation & amort. | -25 | -21 | -30 | -75 | -167 | -105 | -150 | -278 | -316 | -291 | -222 | -302 |
| EBIT | 1.168 | 737 | 808 | 1.024 | 1.887 | 2.388 | 2.855 | 2.868 | 1.376 | 2.524 | 2.428 | 1.925 |
| Net financials | -63 | -59 | -37 | -13 | -6 | -18 | -62 | 76 | -107 | -164 | -59 | -131 |
| Profit before tax | 1.106 | 678 | 770 | 1.011 | 1.881 | 2.370 | 2.793 | 2.943 | 1.269 | 2.359 | 2.369 | 1.793 |
| Tax | 270 | 160 | 173 | 224 | 415 | 519 | 616 | 646 | 278 | 519 | 521 | 394 |
| Net profit | 836 | 518 | 597 | 787 | 1.466 | 1.851 | 2.177 | 2.297 | 991 | 1.841 | 1.848 | 1.399 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.345 | 5.664 | 6.943 | 8.503 | 10.038 | 11.420 | 13.920 | 13.437 | 11.602 | 13.028 | 15.003 | 13.611 |
| Equity | 817 | 1.235 | 1.833 | 2.519 | 3.775 | 4.126 | 4.453 | 4.575 | 3.566 | 4.407 | 4.455 | 4.004 |
| Long-term debt | 0 | 191 | 132 | 126 | 376 | 595 | 825 | 510 | 520 | 539 | 517 | 536 |
| Short-term debt | 4.504 | 4.238 | 4.979 | 5.840 | 5.882 | 6.699 | 8.642 | 8.352 | 7.515 | 8.082 | 10.031 | 9.071 |
| Total debt | 4.504 | 4.429 | 5.111 | 5.966 | 6.258 | 7.294 | 9.467 | 8.862 | 8.035 | 8.621 | 10.548 | 9.607 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mørch Andersen Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Mørch Andersen | Management | 0 companies |