| Revenue | DKK -3,6M | +251% |
| EBITDA | DKK -5,8M | -272% |
| Net profit | DKK -8,1M | -160% |
| Total assets | DKK 37,3M | +381% |
| Equity | DKK 9,7M | +228% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 334 | 334 | 209 | 178 | 66 | 63 | 82 | 131 | -405 | -635 | 408 | -759 | -1.038 | -3.640 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -236 | -734 | -696 | -468 | -508 | -2.117 |
| EBITDA | 274 | 191 | 209 | 178 | 66 | 63 | 82 | 131 | -641 | -1.370 | -289 | -1.228 | -1.546 | -5.757 |
| Depreciation & amort. | -35 | -8 | 64 | 1.544 | -15 | -15 | -15 | -0 | -84 | -220 | -1.079 | -263 | -1.186 | -960 |
| EBIT | 239 | 183 | 145 | -1.366 | 51 | 48 | 67 | 131 | -725 | -1.590 | -1.368 | -1.491 | -2.732 | -6.717 |
| Net financials | -174 | -175 | -152 | -87 | -21 | -22 | -6 | -15 | -223 | -253 | -283 | -364 | -436 | -1.888 |
| Profit before tax | 66 | 8 | -7 | -1.453 | 30 | 26 | 61 | 115 | -948 | -1.843 | -1.651 | -1.856 | -3.167 | -8.605 |
| Tax | 19 | -0 | 13 | 56 | -10 | 6 | 17 | -0 | -9 | -100 | -0 | -50 | -43 | -478 |
| Net profit | 46 | 8 | -20 | -1.509 | 40 | 20 | 44 | 116 | -939 | -1.743 | -1.651 | -1.805 | -3.124 | -8.127 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.651 | 3.688 | 3.485 | 2.060 | 1.808 | 1.819 | 1.796 | 1.080 | 8.188 | 9.517 | 9.063 | 8.971 | 7.743 | 37.278 |
| Equity | 135 | 144 | -162 | 828 | 868 | 888 | 932 | 1.048 | -111 | -1.017 | -2.668 | -4.473 | -7.598 | 9.687 |
| Long-term debt | 1.105 | 1.031 | 958 | 886 | 813 | 800 | 755 | 0 | 1.575 | 1.368 | 1.258 | 1.176 | 911 | 292 |
| Short-term debt | 2.411 | 2.513 | 2.689 | 345 | 127 | 131 | 109 | 32 | 6.724 | 9.166 | 10.473 | 12.269 | 14.430 | 27.299 |
| Total debt | 3.516 | 3.544 | 3.647 | 1.231 | 940 | 930 | 864 | 32 | 8.299 | 10.534 | 11.731 | 13.445 | 15.341 | 27.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2004 | — | — |
| Audit | 2004 | — | — | |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Warhorse Holding ApS | Company | 100.0% | 100.0% | 2024 |
WH 4 ApS | Company | 10.0% | 10.0% | 2021 |
WH 1 ApS | Company | 10.0% | 10.0% | 2021 |
WH 3 ApS | Company | 10.0% | 10.0% | 2021 |
GLOBAL WIND POWER HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
WH 2 ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Amby Jensen | Management | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |