| Revenue | DKK 1,5M | +24% |
| EBITDA | DKK 529K | +103% |
| Net profit | DKK 2,3M | -19% |
| Total assets | DKK 26,3M | +9% |
| Equity | DKK 13,1M | +21% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.130 | 591 | 583 | 748 | 1.301 | 1.332 | 1.543 | 1.523 | 1.534 | 977 | 1.198 | 1.219 | 1.513 |
| Staff expenses | -830 | -493 | -413 | -370 | -392 | -706 | -845 | -919 | -1.238 | -1.206 | -1.100 | -958 | -984 |
| EBITDA | 299 | 98 | 170 | 379 | 909 | 626 | 698 | 604 | 296 | -229 | 97 | 261 | 529 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 299 | 98 | 170 | 379 | 909 | 626 | 698 | 604 | 296 | -229 | 97 | 261 | 529 |
| Net financials | 193 | 56 | 61 | -1.612 | -84 | -471 | -477 | 1.644 | 2.800 | -203 | 2.226 | 2.501 | 1.764 |
| Profit before tax | 492 | 154 | 230 | -1.234 | 825 | 155 | 221 | 2.248 | 3.096 | -432 | 2.323 | 2.762 | 2.293 |
| Tax | 99 | 25 | 42 | 91 | 209 | 130 | 129 | 48 | -66 | -184 | -72 | -25 | 23 |
| Net profit | 393 | 129 | 188 | -1.325 | 616 | 25 | 93 | 2.201 | 3.163 | -248 | 2.395 | 2.787 | 2.270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.642 | 2.469 | 2.681 | 1.649 | 9.702 | 9.550 | 9.402 | 18.373 | 21.917 | 19.220 | 21.619 | 24.125 | 26.280 |
| Equity | 854 | 984 | 1.172 | -153 | 463 | 487 | 580 | 2.780 | 5.943 | 5.694 | 8.089 | 10.876 | 13.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 7.500 | 7.500 | 7.500 | 7.528 | 7.586 | 6.813 | 6.351 | 6.355 | 5.430 |
| Short-term debt | 1.787 | 1.485 | 1.510 | 1.803 | 1.740 | 1.563 | 1.323 | 8.065 | 8.389 | 6.713 | 7.178 | 6.894 | 7.703 |
| Total debt | 1.787 | 1.485 | 1.510 | 1.803 | 9.240 | 9.063 | 8.823 | 15.593 | 15.974 | 13.526 | 13.529 | 13.248 | 13.133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Management | Management | 2007 | — | — |
PA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LORENTSEN HOLDING AF 20. APRIL 2005 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Lorentsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Niels Ulrich Madsen | Chairman | 0 companies |
| Jan Mehlsen | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Michael Kjær Graff | Chairman | 0 companies |
| Henrik Lykkegaard Madsen | Board of Directors | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Lars Nyberg | Board of Directors | 0 companies |