| Revenue | DKK -35K | -101% |
| EBITDA | DKK -180K | -106% |
| Net profit | DKK -989K | -159% |
| Total assets | DKK 13K | -91% |
| Equity | DKK -24,6M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.603 | 4.362 | 9.743 | 4.358 | 12.468 | 5.760 | 9.626 | 4.353 | 2.656 | 2.488 | 5.997 | 3.818 | -35 |
| Staff expenses | -12.490 | -10.196 | -6.723 | -4.092 | -5.656 | -2.377 | -3.628 | -2.284 | -1.247 | -1.778 | -1.275 | -949 | -144 |
| EBITDA | 3.113 | -5.834 | 3.020 | 10.902 | 6.812 | 3.384 | 5.998 | 2.068 | 1.409 | 710 | 4.569 | 2.869 | -180 |
| Depreciation & amort. | -3.491 | -12.601 | -1.260 | 6.435 | -2.568 | -973 | -792 | -793 | -795 | -372 | -305 | -0 | -0 |
| EBIT | -378 | -18.435 | 1.760 | 4.466 | 4.244 | 2.411 | 5.206 | 1.275 | 614 | 339 | 4.264 | 2.869 | -180 |
| Net financials | -533 | -502 | -740 | -985 | -1.310 | -1.522 | -1.642 | -1.240 | -1.830 | -1.909 | -2.040 | -1.194 | -809 |
| Profit before tax | -911 | -18.937 | 1.020 | 3.481 | 2.934 | 889 | 3.563 | 35 | -1.216 | -1.571 | 2.224 | 1.675 | -989 |
| Tax | 1.681 | 132 | 677 | 625 | 623 | -3.869 | 783 | 6 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -2.592 | -19.069 | 343 | 2.856 | 2.312 | 4.758 | 2.781 | 29 | -1.216 | -1.571 | 2.224 | 1.675 | -989 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.453 | 19.799 | 17.300 | 26.665 | 29.319 | 39.548 | 45.067 | 49.275 | 50.434 | 12.865 | 15.264 | 154 | 13 |
| Equity | 18.497 | -572 | -229 | 2.627 | 4.939 | 9.697 | 12.478 | 12.507 | 11.291 | -27.531 | -25.308 | -23.632 | -24.621 |
| Long-term debt | 7.646 | 7.039 | 6.008 | 5.121 | 4.543 | 3.982 | 3.445 | 2.898 | 2.188 | 35.167 | 38.098 | 23.588 | 24.582 |
| Short-term debt | 18.160 | 13.332 | 11.521 | 18.917 | 19.837 | 25.868 | 29.144 | 33.870 | 36.954 | 5.229 | 2.473 | 199 | 52 |
| Total debt | 25.806 | 20.370 | 17.529 | 24.037 | 24.380 | 29.850 | 32.589 | 36.768 | 39.143 | 40.396 | 40.572 | 23.786 | 24.634 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2016 | — | — |
FK Founder | Founder | 2000 | — | — |
NC Audit | Audit | 2000 | — | — |
GB Founder | Founder | 2000 | — | — |
W& | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
SUN SMART INTERNATIONAL ApS | Company | 10.0% | 10.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Schmitz | Management | 0 companies |
| Frits Korsgaard | Founder | 0 companies |
| Niels Christian Olin | Audit | 0 companies |
| Gøran Bertil Kenneth Olsson | Founder | 0 companies |
| Wagner & Co. Solartechnik GmbH | Founder | 0 companies |
| Jørgen Anders Larsen | Board of Directors | 0 companies |
| Dines Sigurd Bagenkop Sommer | Chairman | 0 companies |
| Benny Orla Pedersen | Board of Directors | 0 companies |
| Claire Schmitz-Delbosq | Chairman | 0 companies |
| Kurt Stolpe Bentzen | Chairman | 0 companies |
| Niels Pedersen | Board of Directors | 0 companies |
| Ingo Jespersen | Board of Directors | 0 companies |
| Andreas Christian Wagner | Board of Directors | 0 companies |
| Ralph van Puffelen | Chairman | 0 companies |
| John Erik Andrea | Board of Directors | 0 companies |
| Dan Korsgaard | Board of Directors | 0 companies |
| Morten Eldrup-Jørgensen | Chairman | 0 companies |
| Sally Lagoni | Board of Directors | 0 companies |
| Wilhelm Ernst | Board of Directors | 0 companies |
| Svend Hedegaard Andersen | Board of Directors | 0 companies |