| Revenue | DKK 199,3M | -1% |
| EBITDA | DKK 11,7M | -69% |
| Net profit | DKK -12,2M | -191% |
| Total assets | DKK 194,2M | +13% |
| Equity | DKK 18,7M | -39% |
| Employees | 190 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.974 | 10.159 | 5.222 | 24.114 | 30.248 | 39.573 | 50.451 | 55.678 | 57.446 | 75.094 | 26.211 | 147.452 | 201.977 | 199.270 |
| Staff expenses | -10.428 | -9.942 | -8.429 | -20.543 | -25.096 | -32.100 | -41.450 | -48.221 | -55.103 | -62.819 | -24.544 | -119.334 | -164.363 | -187.469 |
| EBITDA | 545 | 216 | -3.208 | 2.733 | 4.294 | 4.278 | 3.076 | 7.457 | 2.343 | 12.275 | 1.667 | 28.118 | 37.547 | 11.652 |
| Depreciation & amort. | -373 | -300 | -218 | -438 | -439 | -482 | -860 | -1.141 | -1.403 | -1.893 | -878 | -4.347 | -14.755 | -19.069 |
| EBIT | 172 | -84 | -3.425 | 2.294 | 3.855 | 3.796 | 2.215 | 6.316 | 940 | 10.382 | 788 | 23.771 | 22.793 | -7.417 |
| Net financials | -153 | -163 | -294 | -910 | -659 | -892 | -306 | -398 | -252 | -371 | 812 | -3.050 | -5.128 | -7.700 |
| Profit before tax | 19 | -246 | -3.719 | 1.384 | 3.196 | 2.904 | 1.909 | 5.918 | 688 | 10.011 | 1.600 | 20.720 | 17.664 | -15.117 |
| Tax | 12 | -52 | -869 | 417 | 696 | 702 | 443 | 1.311 | 168 | 2.200 | 370 | 4.642 | 4.186 | -2.898 |
| Net profit | 7 | -194 | -2.850 | 967 | 2.499 | 2.202 | 1.467 | 4.607 | 519 | 7.811 | 1.230 | 16.078 | 13.478 | -12.219 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.107 | 8.477 | 6.534 | 16.197 | 19.161 | 25.320 | 33.648 | 41.030 | 47.668 | 72.360 | 71.340 | 120.457 | 172.409 | 194.182 |
| Equity | 3.545 | 3.351 | 501 | 1.468 | 4.567 | 6.770 | 8.236 | 12.843 | 13.363 | 21.174 | 15.904 | 24.782 | 30.945 | 18.726 |
| Long-term debt | 0 | 0 | 0 | 0 | 694 | 0 | 0 | 1.796 | 4.685 | 7.550 | 6.212 | 4.520 | 24.750 | 29.299 |
| Short-term debt | 3.417 | 5.034 | 6.026 | 14.729 | 14.207 | 18.328 | 24.862 | 25.771 | 28.917 | 41.421 | 46.637 | 83.927 | 105.300 | 137.640 |
| Total debt | 3.417 | 5.034 | 6.026 | 14.729 | 14.207 | 18.328 | 24.862 | 27.567 | 33.602 | 48.970 | 52.850 | 88.446 | 130.050 | 166.939 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BK Management | Management | 2025 | — | — |
KE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Energy Grid ApS | Company | 100.0% | 100.0% | 2024 |
Calidum Tubus Holding A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Kirkegård Buelund Jensen | Management | 0 companies |
| Kim Erik Mosgaard | Chief Executive Officer | 0 companies |
| Majbrit Kirkegaard Østergaard-Jensen | Board of Directors | 0 companies |
| Jørgen Makholm | Board of Directors | 0 companies |
| Frederik Edward Aackermann | Board of Directors | 0 companies |
| Per Schak Andreasen | Chairman | 0 companies |
| Knud Erik Madsen | Board of Directors | 0 companies |
| Mogens Carl Præst | Board of Directors | 0 companies |
| Niels Erik Hedeager | Chairman | 0 companies |
| Palle Sax Holm | Board of Directors | 0 companies |
| Jimmy Østergaard-Jensen | Chairman | 0 companies |
| Steffen Appelqvist Stæhr | Board of Directors | 0 companies |
| Søren Zeberg | Board of Directors | 0 companies |