| Revenue | DKK 31,7M | +38% |
| EBITDA | DKK 10,7M | +140% |
| Net profit | DKK 8,7M | +127% |
| Total assets | DKK 60,2M | +2% |
| Equity | DKK 33,3M | +35% |
| Employees | 24 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 27.294 | 17.107 | 3.243 | 9.494 | -911 | 8 | 14.321 | 24.853 | 22.245 | 21.608 | 22.919 | 31.673 |
| Staff expenses | -19.664 | -19.700 | -6.518 | -7.427 | -6.261 | -8 | -18.993 | -19.594 | -19.295 | -18.269 | -18.475 | -21.008 |
| EBITDA | 7.630 | -2.593 | -1.724 | 2.067 | -7.172 | -1 | -4.672 | 5.258 | 2.950 | 3.339 | 4.444 | 10.664 |
| Depreciation & amort. | -374 | -423 | 776 | -0 | -0 | -0 | -22 | -196 | -175 | -170 | -63 | -208 |
| EBIT | 7.255 | -3.016 | -2.500 | 2.067 | -7.172 | -1 | -4.694 | 5.062 | 2.775 | 3.169 | 4.381 | 10.457 |
| Net financials | 25 | -49 | -232 | -602 | -160 | -0 | 281 | -220 | -330 | -254 | 534 | 906 |
| Profit before tax | 7.281 | -3.065 | -2.731 | 1.465 | -7.332 | -1 | -4.413 | 4.842 | 2.445 | 2.915 | 4.914 | 11.363 |
| Tax | -0 | -0 | -0 | 485 | -1.724 | -0 | -1.541 | -1.439 | 638 | 590 | 1.083 | 2.653 |
| Net profit | 4.390 | -1.633 | -2.469 | 980 | -5.607 | -1 | -2.873 | 6.281 | 1.808 | 2.325 | 3.832 | 8.710 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.770 | 47.836 | 37.527 | 29.246 | 33.647 | 51 | 60.813 | 93.289 | 46.548 | 47.027 | 58.854 | 60.219 |
| Equity | 16.393 | 14.760 | 12.292 | 13.272 | 7.664 | 13 | 10.374 | 16.655 | 18.463 | 20.787 | 24.619 | 33.329 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 32.127 | 33.075 | 22.088 | 12.855 | 21.563 | 35 | 48.231 | 70.773 | 23.342 | 20.826 | 29.360 | 21.597 |
| Total debt | 32.127 | 33.075 | 22.088 | 12.855 | 21.563 | 35 | 48.231 | 70.773 | 23.342 | 20.826 | 29.360 | 21.597 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2006 | — | — |
NH Management | Management | 2009 | — | — |
AR Management | Management | 1987 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
JK Management | Management | 1992 | — | — |
IE Founder | Founder | 1987 | — | — |
JS Management | Management | 2001 | — | — |
| Audit | 2001 | — | — | |
PF Management | Management | 2006 | — | — |
NA Management | Management | 1987 | — | — |
LH Management | Management | 1987 | — | — |
PH Management | Management | 1987 | — | — |
LS Management | Management | 2024 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Larsen | Management | 0 companies |
| Norbert Hetebrüg | Management | 0 companies |
| Alfons Rudolf Klausner | Management | 0 companies |
| Norbert Hetebrüg | Chief Executive Officer | 0 companies |
| Jens Kristian Larsen | Management | 0 companies |
| IGF ENERGIGAS AB | Founder | 0 companies |
| Jørgen Schlanbusch | Management | 0 companies |
| Arthur Andersen Statsautoriserede Revisorer I/S | Audit | 0 companies |
| Peter Frønsdal Toft | Management | 0 companies |
| Nils Allan Nilsson | Management | 0 companies |
| Lars-Göran Hedenblad | Management | 0 companies |
| Poul Høgsted Jensen | Management | 0 companies |
| Leon Sijbers | Management | 0 companies |
| Christof Harrasser | Chief Executive Officer | 0 companies |
| Manfred Mikolasek | Board of Directors | 0 companies |
| Barry Allen Glickman | Board of Directors | 0 companies |
| Alfred Edmund Benk | Board of Directors | 0 companies |
| Bengt Olof Lamm | Board of Directors | 0 companies |
| Stefan Reinel | Board of Directors | 0 companies |
| Bengt Christer Bostrom | Board of Directors | 0 companies |
| Siegmar Gerhartz | Board of Directors | 0 companies |
| Flemming John Hansen | Board of Directors | 0 companies |
| Hans Hofer | Board of Directors | 0 companies |
| Klaus Daniel Koch | Board of Directors | 0 companies |
| Werner Steinbauer | Board of Directors | 0 companies |
| Walter Neuhauser | Board of Directors | 0 companies |
| Flemming Søren Wind | Board of Directors | 0 companies |
| Rafael Ottoni Kangussu Santana | Board of Directors | 0 companies |
| Heinz Giljum | Board of Directors | 0 companies |
| Prady Iyyanki | Board of Directors | 0 companies |
| Ulrich Ruwier | Board of Directors | 0 companies |
| Karl Wetzlmayer | Board of Directors | 0 companies |
| Gerd-Werner Klawonn | Board of Directors | 0 companies |
| Peter Strøm Larsen | Board of Directors | 0 companies |
| Thomas Achrainer | Board of Directors | 0 companies |
| Johannes Hunschofsky | Board of Directors | 0 companies |
| Bengt Christer Bostrom | Board of Directors | 0 companies |
| Per Høgsted Dideriksen | Board of Directors | 0 companies |
| Leon Jansen Van Vuuren | Chairman | 0 companies |
| Helmuth Drotziger | Board of Directors | 0 companies |
| Eugen Laner | Board of Directors | 0 companies |
| Herberg Dkfm. Liaunig | Board of Directors | 0 companies |
| Peter Müller | Board of Directors | 0 companies |