| Revenue | DKK 7,2M | -3% |
| EBITDA | DKK 1,5M | -1% |
| Net profit | DKK 468K | -23% |
| Total assets | DKK 3,9M | +3% |
| Equity | DKK 739K | +173% |
| Employees | 13 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 925 | 2.748 | 5.884 | 7.065 | 6.976 | 6.489 | 7.431 | 7.236 |
| Staff expenses | -560 | -1.045 | -3.232 | -4.632 | -4.522 | -6.130 | -5.958 | -5.710 |
| EBITDA | 365 | 1.703 | 2.652 | 2.433 | 2.454 | 359 | 1.474 | 1.461 |
| Depreciation & amort. | -72 | -202 | -846 | -1.362 | -1.392 | -961 | -664 | -842 |
| EBIT | 293 | 1.501 | 1.806 | 1.070 | 1.062 | -603 | 810 | 619 |
| Net financials | 3 | -4 | -35 | -33 | -29 | -14 | -33 | -11 |
| Profit before tax | 296 | 1.497 | 1.770 | 1.037 | 1.033 | -616 | 777 | 608 |
| Tax | 68 | 331 | 393 | 233 | 217 | -136 | 173 | 140 |
| Net profit | 228 | 1.166 | 1.377 | 804 | 815 | -480 | 604 | 468 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 724 | 2.243 | 5.309 | 4.699 | 6.457 | 2.432 | 3.738 | 3.853 |
| Equity | 278 | 1.324 | 2.828 | 2.432 | 2.647 | -333 | 271 | 739 |
| Long-term debt | 0 | 0 | 203 | 155 | 105 | 59 | 10 | 0 |
| Short-term debt | 444 | 827 | 2.187 | 2.112 | 3.704 | 2.706 | 3.456 | 3.114 |
| Total debt | 444 | 827 | 2.390 | 2.267 | 3.810 | 2.765 | 3.466 | 3.114 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FREEWAY HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
Louise Holm Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Møller Holm | Management | 0 companies |
| Jesper Bernhoft | Board of Directors | 0 companies |
| Morten Oliver Nicolai Wagner | Chairman | 0 companies |
| Mikkel Salling | Board of Directors | 0 companies |