| Revenue | DKK 2M | +3% |
| EBITDA | DKK 2M | +3% |
| Net profit | DKK -70K | +21% |
| Total assets | DKK 34,5M | -2% |
| Equity | DKK 1,2M | -6% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 2.450 | 1.873 | 1.974 | 1.846 | 1.921 | 1.971 |
| Staff expenses | -0 | -150 | -0 | -0 | -0 | -0 |
| EBITDA | 1.635 | 1.723 | 1.974 | 1.846 | 1.921 | 1.971 |
| Depreciation & amort. | -713 | -626 | -626 | -626 | -626 | -626 |
| EBIT | 922 | 1.097 | 1.348 | 1.220 | 1.296 | 1.345 |
| Net financials | -669 | -623 | -686 | -956 | -1.403 | -1.434 |
| Profit before tax | 253 | 474 | 662 | 264 | -108 | -89 |
| Tax | 58 | 105 | 147 | 58 | -20 | -19 |
| Net profit | 195 | 369 | 515 | 206 | -88 | -70 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 30.717 | 36.924 | 36.399 | 35.981 | 35.038 | 34.488 |
| Equity | 245 | 615 | 1.129 | 1.335 | 1.247 | 1.177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30.427 | 36.202 | 35.100 | 34.417 | 33.494 | 33.033 |
| Total debt | 30.427 | 36.202 | 35.100 | 34.417 | 33.494 | 33.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Alicon ApS | Company | 90.0% | 90.0% | 2023 |
| Individual | 10.0% | 10.0% | 2020 | |
Pia Lorenzen Holding ApS | Company | 33.3% | 20.0% | 2020 |
FCL Invest ApS | Company | 33.3% | 20.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Pia Lorenzen | Management | 0 companies |
| Fillipa Camille Harley Lorenzen | Board of Directors | 0 companies |