| Revenue | DKK 52M | -49% |
| EBITDA | DKK 14,6M | -80% |
| Net profit | DKK 107,1M | +465% |
| Total assets | DKK 898,2M | -1% |
| Equity | DKK 258,1M | +176% |
| Employees | 42 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 106.049 | 132.357 | 158.257 | 134.903 | 206.328 | 110.270 | 149.542 | 96.120 | 72.079 | 156.935 | 101.278 | 52.001 |
| Staff expenses | -10.121 | -11.713 | -13.880 | -14.048 | -16.291 | -17.394 | -19.634 | -19.428 | -19.624 | -21.676 | -28.801 | -37.437 |
| EBITDA | 95.927 | 120.560 | 144.376 | 120.804 | 190.036 | 92.875 | 129.909 | 76.692 | 52.455 | 135.259 | 72.477 | 14.564 |
| Depreciation & amort. | -44.020 | -55.594 | -81.953 | -60.116 | -59.446 | -49.004 | -79.757 | -80.335 | -78.029 | -79.584 | -74.210 | -65.206 |
| EBIT | 51.907 | 64.966 | 62.424 | 60.689 | 130.590 | 43.872 | 50.151 | -3.643 | -25.574 | 55.675 | -1.733 | -50.642 |
| Net financials | 4.398 | -10.000 | -12.503 | -7.511 | 704 | -995 | -13.500 | -4.943 | -11.219 | -16.913 | -28.485 | 194.051 |
| Profit before tax | 56.305 | 54.965 | 49.921 | 53.178 | 131.294 | 42.877 | 36.652 | -8.586 | -36.793 | 38.762 | -30.218 | 143.409 |
| Tax | 11.557 | 10.017 | 6.825 | 9.240 | 31.214 | 10.158 | 8.656 | 160 | -6.151 | 14.101 | -870 | 36.262 |
| Net profit | 44.749 | 44.948 | 43.096 | 43.938 | 100.080 | 32.719 | 27.996 | -8.747 | -30.642 | 24.661 | -29.348 | 107.147 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 830.804 | 852.428 | 866.806 | 777.093 | 640.025 | 733.404 | 721.927 | 686.202 | 931.612 | 913.430 | 908.692 | 898.210 |
| Equity | 130.946 | 170.895 | 208.990 | 237.929 | 312.137 | 264.145 | 271.987 | 201.011 | -81.644 | -257.662 | 93.356 | 258.099 |
| Long-term debt | 267.564 | 280.706 | 294.189 | 229.491 | 125.793 | 137.530 | 141.641 | 124.051 | 119.837 | 374.493 | 400.441 | 302.172 |
| Short-term debt | 387.817 | 346.726 | 304.775 | 241.582 | 120.055 | 242.721 | 215.242 | 276.572 | 867.715 | 748.008 | 303.316 | 154.353 |
| Total debt | 655.381 | 627.432 | 598.964 | 471.073 | 245.848 | 380.251 | 356.883 | 400.622 | 987.553 | 1.122.501 | 703.757 | 456.525 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2001 | — | — | |
AM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JS Management | Management | 2021 | — | — |
BM Management | Management | 2022 | — | — |
EA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nord Renewables ApS | Company | 100.0% | 100.0% | 2021 |
Windabra ApS | Company | 10.0% | 10.0% | 2017 |
| Individual | 90.0% | 90.0% | 2009 | |
Green Abe Capital ApS | Company | 10.0% | 10.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Revisionsfirmaet Ole Vestergaard | Audit | 0 companies |
| Ane Mette Lysbech-Kleis | Chief Executive Officer | 0 companies |
| Jesper Søndergaard Pedersen | Management | 0 companies |
| Bo Munkholm Andersen | Management | 0 companies |
| Erik Abraham | Chief Executive Officer | 0 companies |
| Thomas Bisgaard Hansen | Management | 0 companies |
| Mirco Lother | Board of Directors | 0 companies |
| Peter Christian Wager | Board of Directors | 0 companies |
| Enis Moran | Board of Directors | 0 companies |
| Nicolas Jérémie Couderc | Board of Directors | 0 companies |
| Sam Kieron Wither | Board of Directors | 0 companies |
| Peter Huuse Sørensen | Board of Directors | 0 companies |
| Lars Krull | Chairman | 0 companies |
| Dermot Joseph Logan | Board of Directors | 0 companies |
| Bent Christensen | Chairman | 0 companies |