| Revenue | DKK 6,2M | -14% |
| EBITDA | DKK 2,4M | +506% |
| Net profit | DKK 1,6M | +1172% |
| Total assets | DKK 5,7M | +56% |
| Equity | DKK 911K | +229% |
| Employees | 12 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.407 | 3.572 | 3.916 | 4.404 | 2.790 | 7.217 | 7.235 | 6.247 |
| Staff expenses | -1.003 | -2.884 | -3.417 | -3.689 | -2.419 | -8.240 | -6.666 | -3.889 |
| EBITDA | 404 | 688 | 499 | 715 | 371 | -1.024 | 389 | 2.358 |
| Depreciation & amort. | -11 | -19 | -19 | -19 | -19 | -141 | -1.193 | -93 |
| EBIT | 393 | 669 | 480 | 695 | 352 | -1.164 | -804 | 2.265 |
| Net financials | 0 | -2 | -6 | -14 | -15 | -47 | 1.014 | -159 |
| Profit before tax | 393 | 668 | 473 | 682 | 337 | -1.211 | 210 | 2.107 |
| Tax | 90 | 148 | 106 | 153 | 77 | -256 | 83 | 489 |
| Net profit | 303 | 519 | 368 | 529 | 260 | -955 | 127 | 1.618 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.111 | 1.789 | 1.894 | 2.358 | 1.504 | 4.404 | 3.664 | 5.717 |
| Equity | 704 | 923 | 781 | 650 | 381 | -834 | -707 | 911 |
| Long-term debt | 0 | 0 | 0 | 227 | 0 | 0 | 0 | 0 |
| Short-term debt | 373 | 866 | 1.113 | 1.481 | 1.123 | 5.238 | 4.370 | 4.500 |
| Total debt | 373 | 866 | 1.113 | 1.709 | 1.123 | 5.238 | 4.370 | 4.500 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SE Management | Management | 2023 | — | — |
SS Management | Management | 2017 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LVMC Holding ApS | Company | 66.7% | 66.7% | 2024 |
Majorly Elf holding ApS | Company | 10.0% | 10.0% | 2024 |
Friis-Jakobsen ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ejstrup | Management | 0 companies |
| Stefan Skovgaard Mortensen | Management | 0 companies |
| Lars Meyer | Chief Executive Officer | 0 companies |
| Esben Lind | Chairman | 0 companies |