| Revenue | DKK 26,1M | +10% |
| EBITDA | DKK 6,4M | +252% |
| Net profit | DKK 1,9M | +194% |
| Total assets | DKK 25,6M | -21% |
| Equity | DKK 14,6M | -1% |
| Employees | 32 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.452 | 3.416 | 3.106 | 5.463 | 6.658 | 9.380 | 10.223 | 11.659 | 13.545 | 15.015 | 21.823 | 28.637 | 23.728 | 26.092 |
| Staff expenses | -1.793 | -1.822 | -2.200 | -3.200 | -3.831 | -4.938 | -6.263 | -6.685 | -8.572 | -10.933 | -14.697 | -16.241 | -21.901 | -19.507 |
| EBITDA | 1.659 | 1.594 | 906 | 3.761 | 2.827 | 4.442 | 3.960 | 4.974 | 4.918 | 4.082 | 7.126 | 12.396 | 1.827 | 6.423 |
| Depreciation & amort. | -302 | -541 | -648 | -0 | -1.166 | -1.403 | -1.992 | -2.553 | -2.588 | -2.760 | -2.838 | -3.471 | -3.788 | -3.662 |
| EBIT | 1.357 | 1.053 | 258 | 3.761 | 1.661 | 3.039 | 1.968 | 2.422 | 2.330 | 1.322 | 4.288 | 8.925 | -1.962 | 2.761 |
| Net financials | -98 | -155 | -147 | -159 | -155 | -141 | -145 | -377 | -317 | -405 | -386 | -476 | -792 | -1.036 |
| Profit before tax | 1.259 | 898 | 111 | 1.229 | 1.505 | 2.887 | 1.812 | 2.043 | 2.006 | 909 | 3.899 | 8.450 | -2.754 | 1.725 |
| Tax | 318 | 216 | 65 | -283 | 339 | 652 | 404 | 463 | 442 | 215 | 865 | 1.866 | -729 | -169 |
| Net profit | 941 | 682 | 46 | 3.885 | 1.166 | 2.235 | 1.408 | 1.580 | 1.564 | 694 | 3.034 | 6.583 | -2.025 | 1.894 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.762 | 5.153 | 4.373 | 5.861 | 7.461 | 11.725 | 15.054 | 18.523 | 23.308 | 22.262 | 28.550 | 35.545 | 32.353 | 25.610 |
| Equity | 1.343 | 2.025 | 2.071 | 3.018 | 4.184 | 5.919 | 6.827 | 7.307 | 8.871 | 9.065 | 12.100 | 16.683 | 14.658 | 14.551 |
| Long-term debt | 780 | 1.612 | 1.167 | 1.035 | 1.435 | 2.748 | 3.770 | 7.212 | 7.886 | 7.674 | 8.739 | 8.207 | 9.288 | 7.114 |
| Short-term debt | 1.567 | 1.408 | 1.052 | 1.765 | 1.835 | 2.958 | 4.334 | 3.700 | 6.256 | 5.139 | 7.111 | 9.757 | 8.238 | 3.944 |
| Total debt | 2.347 | 3.021 | 2.219 | 2.800 | 3.270 | 5.706 | 8.104 | 10.912 | 14.142 | 12.813 | 15.851 | 17.964 | 17.527 | 11.058 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Founder | Founder | 2011 | — | — |
MN Management | Management | 2011 | — | — |
NK Founder | Founder | 2011 | — | — |
SG Founder | Founder | 2011 | — | — |
RB Founder | Founder | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lonico Holding ApS | Company | 100.0% | 100.0% | 2018 |
SL-HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
KTL-HOLDING ApS | Company | 25.0% | 25.0% | 2018 |
NKN-HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Thønning Lorentzen | Founder | 0 companies |
| Morten Nielsen | Management | 0 companies |
| Niels Kristian Nielsen | Founder | 0 companies |
| Stefan Greve Lorentzen | Founder | 0 companies |
| Rene Bendix Lorentzen | Founder | 0 companies |
| Helle Nielsen | Board of Directors | 0 companies |
| Lars Egsvang Rasmussen | Chairman | 0 companies |