| Revenue | DKK 3M | +133% |
| EBITDA | DKK 3M | +689% |
| Net profit | DKK 3M | +114% |
| Total assets | DKK 45,3M | -17% |
| Equity | DKK 11,3M | +35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 657 | 713 | 580 | 646 | 1.187 | 685 | 705 | 649 | 443 | 1.036 | 825 | 1.290 | 3.011 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -0 | -121 | -605 | -1.038 | -908 | -2 |
| EBITDA | 657 | 713 | 580 | 646 | 1.187 | 685 | 505 | 649 | 322 | 431 | -213 | 381 | 3.009 |
| Depreciation & amort. | -109 | -100 | -100 | -100 | -100 | -111 | -111 | -111 | -143 | -181 | -143 | -143 | -100 |
| EBIT | 547 | 613 | 480 | 546 | 1.087 | 574 | 394 | 538 | 179 | 251 | -356 | 238 | 2.909 |
| Net financials | 1.473 | -2.601 | -60 | 2.042 | -250 | 726 | 752 | 1.555 | 2.182 | 843 | -6.138 | 920 | 272 |
| Profit before tax | 1.988 | -1.696 | 419 | 2.331 | 586 | 1.028 | 866 | 1.848 | 2.316 | 1.019 | -6.494 | 1.158 | 3.181 |
| Tax | 103 | 120 | 102 | 132 | 131 | 228 | 138 | 196 | 245 | 41 | -412 | -221 | 230 |
| Net profit | 1.885 | -1.816 | 318 | 2.199 | 455 | 801 | 729 | 1.652 | 2.071 | 977 | -6.082 | 1.379 | 2.951 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.907 | 13.932 | 14.506 | 17.526 | 18.597 | 18.181 | 23.828 | 24.375 | 39.131 | 38.305 | 35.676 | 54.446 | 45.336 |
| Equity | 4.037 | 2.221 | 2.539 | 4.737 | 5.192 | 5.993 | 10.510 | 12.162 | 12.068 | 13.045 | 6.963 | 8.343 | 11.294 |
| Long-term debt | 5.235 | 5.134 | 5.040 | 4.959 | 4.843 | 4.753 | 4.671 | 4.673 | 5.743 | 5.174 | 4.622 | 4.194 | 1.972 |
| Short-term debt | 5.554 | 6.503 | 6.841 | 7.731 | 8.449 | 7.313 | 8.516 | 7.399 | 21.150 | 19.889 | 24.091 | 41.910 | 31.663 |
| Total debt | 10.790 | 11.637 | 11.881 | 12.690 | 13.292 | 12.067 | 13.187 | 12.072 | 26.894 | 25.062 | 28.713 | 46.104 | 33.635 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Founder | Founder | 2008 | — | — |
PL Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Pia Lorenzen Holding ApS | Company | 50.0% | 50.0% | 2023 |
FCL Invest ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Lorenzen | Founder | 0 companies |
| Pia Lorenzen | Management | 0 companies |
| Fillipa Camille Harley Lorenzen | Board of Directors | 0 companies |