| Revenue | DKK -8M | -17% |
| EBITDA | DKK -20,5M | -3% |
| Net profit | DKK -16,5M | -5% |
| Total assets | DKK 5,8M | -54% |
| Equity | DKK 4M | -35% |
| Employees | 4 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.292 | -818 | -52 | -177 | 1.649 | -110 | 3.442 | 3.376 | -18.207 | -9.669 | -8.002 |
| Staff expenses | -1.749 | -1.444 | -34 | -0 | -1.936 | -1.976 | -3.550 | -7.069 | -8.761 | -10.208 | -12.489 |
| EBITDA | -4.041 | -2.261 | -86 | -177 | -287 | -2.086 | -108 | -3.693 | -26.967 | -19.877 | -20.491 |
| Depreciation & amort. | -20 | -86 | -0 | -0 | -4 | -157 | -263 | -323 | -329 | -351 | -419 |
| EBIT | -4.061 | -2.347 | -86 | -177 | -291 | -2.243 | -370 | -4.017 | -27.296 | -20.228 | -20.910 |
| Net financials | -29 | -103 | -186 | -66 | -53 | 70 | -10 | -27 | -35 | 299 | 2 |
| Profit before tax | -4.090 | -2.450 | -272 | -243 | -344 | -2.173 | -380 | -4.044 | -27.331 | -19.929 | -20.908 |
| Tax | -0 | -0 | -0 | -1 | -1.024 | -433 | -1.060 | -1.092 | -4.577 | -4.185 | -4.373 |
| Net profit | -4.090 | -2.450 | -272 | -242 | 680 | -1.740 | 680 | -2.952 | -22.754 | -15.743 | -16.535 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 686 | 112 | 97 | 7.744 | 13.320 | 26.016 | 39.704 | 58.240 | 61.222 | 12.470 | 5.776 |
| Equity | -1.190 | -3.640 | -1.546 | 3.380 | 12.381 | 16.341 | 19.652 | 26.700 | 26.096 | 6.183 | 4.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 5.314 | 15.296 | 24.550 | 28.779 | 0 | 0 |
| Short-term debt | 1.876 | 3.752 | 1.643 | 4.364 | 939 | 4.360 | 4.757 | 6.990 | 6.246 | 6.287 | 1.729 |
| Total debt | 1.876 | 3.752 | 1.643 | 4.364 | 939 | 9.675 | 20.052 | 31.540 | 35.025 | 6.287 | 1.729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Management | Management | 2024 | — | — |
JC Management | Management | 2015 | — | — |
SS Management | Management | 2017 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
HB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Saltpower Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Halken | Management | 0 companies |
| Jan Chresten Rantzau von Backhaus | Management | 0 companies |
| Steen Søndergaard Nissen | Management | 0 companies |
| Lars Storm Pedersen | Chief Executive Officer | 0 companies |
| Helene Bjørn Hjortlund | Management | 0 companies |
| Imran Mehdi Jaferey | Chairman | 0 companies |
| Jørgen Marcus Nøhr Clausen | Board of Directors | 0 companies |
| Tomas Dahl Mikkelsen | Board of Directors | 0 companies |
| Jørgen Mads Clausen | Board of Directors | 0 companies |