| Revenue | DKK 38,9M | +11% |
| EBITDA | DKK 1,6M | -43% |
| Net profit | DKK 1,3M | -35% |
| Total assets | DKK 16,9M | +1% |
| Equity | DKK 5,5M | -1% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.795 | 18.717 | 17.855 | 17.408 | 17.738 | 17.548 | 16.679 | 21.106 | 22.833 | 25.118 | 38.260 | 34.961 | 38.878 |
| Staff expenses | -4.816 | -0 | -0 | -0 | -4.916 | -0 | -0 | -7.088 | -6.761 | -8.470 | -8.854 | -10.318 | -11.091 |
| EBITDA | 575 | 3.106 | 1.300 | 773 | -174 | -515 | -199 | 2.227 | 2.368 | 2.406 | 1.514 | 2.894 | 1.648 |
| Depreciation & amort. | 81 | -0 | -0 | -0 | -0 | -0 | -0 | -164 | -249 | -260 | -284 | -252 | -43 |
| EBIT | 494 | 3.106 | 1.300 | 773 | -174 | -515 | -199 | 2.062 | 2.119 | 2.146 | 1.230 | 2.642 | 1.606 |
| Net financials | -20 | 2 | -14 | 16 | 804 | 837 | 731 | -64 | -71 | -24 | 70 | -45 | 86 |
| Profit before tax | 473 | 3.108 | 1.287 | 789 | 630 | 321 | 532 | 1.999 | 2.048 | 2.122 | 1.300 | 2.596 | 1.692 |
| Tax | 126 | 555 | 382 | 219 | 155 | 92 | 161 | 452 | 466 | 477 | 306 | 550 | 372 |
| Net profit | 347 | 2.553 | 905 | 570 | 474 | 230 | 371 | 1.547 | 1.582 | 1.645 | 993 | 2.046 | 1.320 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.085 | 12.966 | 10.369 | 9.837 | 9.509 | 9.965 | 9.800 | 12.309 | 15.298 | 14.828 | 13.253 | 16.653 | 16.891 |
| Equity | 2.273 | 4.526 | 3.631 | 3.675 | 3.650 | 3.082 | 3.695 | 5.047 | 5.077 | 5.151 | 4.499 | 5.545 | 5.470 |
| Long-term debt | 0 | 0 | 0 | 0 | 953 | 986 | 1.147 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.111 | 7.184 | 5.374 | 5.060 | 4.906 | 5.897 | 4.958 | 5.664 | 8.343 | 7.718 | 6.667 | 8.563 | 8.505 |
| Total debt | 7.111 | 7.184 | 5.374 | 5.060 | 5.860 | 6.883 | 6.105 | 5.664 | 8.343 | 7.718 | 6.667 | 8.563 | 8.505 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Founder | Founder | 2005 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JT Management | Management | 2024 | — | — |
KS Founder | Founder | 2005 | — | — |
HH Founder | Founder | 2005 | — | — |
HØ Founder | Founder | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDERS KOFOED-WIUFF HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 10.0% | 10.0% | 2017 | |
LARS BREGNBÆK HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
NEFER LINDBOE HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
JESPER WERLING HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2020 | |
EA ENERGIANALYSE A/S | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2025 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2020 | |
| Individual | 5.0% | 5.0% | 2022 | |
MIKAEL TOGEBY HOLDING ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Togeby | Founder | 0 companies |
| Lars Møllenbach Bregnbæk | Chief Executive Officer | 0 companies |
| Jesper Troelsgaard Werling | Management | 0 companies |
| Kaare Sandholt | Founder | 0 companies |
| Hans Henrik Lindboe | Founder | 0 companies |
| Helge Ørsted Pedersen | Founder | 0 companies |
| Alberto Dalla Riva | Board of Directors | 0 companies |
| Philip Robert Swisher | Board of Directors | 0 companies |
| Anders Kofoed-Wiuff | Board of Directors | 0 companies |
| Rune Rysbjerg Møller | Board of Directors | 0 companies |
| Camilla Gramstrup Lund | Board of Directors | 0 companies |