| Revenue | DKK 9,3M | +2% |
| EBITDA | DKK 1,4M | -42% |
| Net profit | DKK 441K | -68% |
| Total assets | DKK 20,4M | +21% |
| Equity | DKK 6,8M | +7% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.933 | 2.061 | 1.809 | 837 | 1.608 | 1.968 | 1.035 | 1.122 | 2.303 | 2.561 | 2.783 | 9.037 | 9.259 |
| Staff expenses | -2.976 | -2.208 | -1.033 | -1.105 | -821 | -1.234 | -891 | -653 | -1.501 | -2.018 | -1.946 | -6.566 | -7.837 |
| EBITDA | -1.755 | -270 | 776 | -268 | 786 | 734 | 143 | 469 | 802 | 542 | 837 | 2.471 | 1.422 |
| Depreciation & amort. | -16 | -8 | -4 | -35 | -0 | -36 | -16 | -12 | -2 | -16 | -29 | -154 | -153 |
| EBIT | -1.771 | -278 | 772 | -303 | 786 | 698 | 128 | 456 | 800 | 526 | 808 | 2.317 | 1.268 |
| Net financials | 80 | 150 | 146 | 32 | -2 | 24 | 6 | -21 | -37 | -46 | -48 | -560 | -690 |
| Profit before tax | -1.691 | -128 | 918 | -270 | 784 | 722 | 134 | 435 | 763 | 480 | 760 | 1.757 | 578 |
| Tax | -0 | -0 | -0 | -0 | -86 | 159 | 30 | 96 | 168 | 104 | 162 | 390 | 137 |
| Net profit | -1.691 | -128 | 918 | -270 | 870 | 563 | 104 | 339 | 595 | 376 | 598 | 1.367 | 441 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.268 | 2.052 | 2.317 | 1.570 | 1.637 | 1.626 | 1.647 | 2.354 | 3.911 | 3.932 | 4.502 | 16.861 | 20.438 |
| Equity | 470 | 343 | 1.260 | 230 | 1.100 | 1.163 | 1.267 | 1.607 | 2.202 | 2.578 | 3.175 | 6.346 | 6.787 |
| Long-term debt | 579 | 400 | 222 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 281 | 289 |
| Short-term debt | 2.219 | 1.309 | 835 | 1.296 | 537 | 462 | 379 | 747 | 1.710 | 1.354 | 1.326 | 10.234 | 13.330 |
| Total debt | 2.797 | 1.709 | 1.057 | 1.340 | 537 | 462 | 379 | 747 | 1.710 | 1.354 | 1.326 | 10.515 | 13.620 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Management | Management | 2016 | — | — |
VB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MH Founder | Founder | 2004 | — | — |
MR Management | Management | 2016 | — | — |
BK | Audit | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
IGNÉCO ApS | Company | 15.0% | 15.0% | 2023 |
RUBOW HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Individual | 66.7% | 66.7% | 2024 | |
NÆRENERGI DANMARK A/S | Company | 100.0% | 100.0% | 2016 |
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 66.7% | 66.7% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Otto Lund Thunbo | Management | 0 companies |
| Victor Bonde Johansson | Chief Executive Officer | 0 companies |
| Mikael Henrik Rubow | Founder | 0 companies |
| Mark Rubow | Management | 0 companies |
| Birgitte Karen Helweg-Ovesen | Audit | 0 companies |
| Jostein Kaada | Board of Directors | 0 companies |
| Jacob Himmelstrup | Chairman | 0 companies |
| Hans Ulrik Vesten Pedersen | Chairman | 0 companies |
| Niels Gamel Conradsen | Board of Directors | 0 companies |
| Anders Hahnemann | Board of Directors | 0 companies |
| Bjørn Mathias Apeland | Board of Directors | 0 companies |