| Revenue | DKK -9,2M | +524% |
| EBITDA | DKK -9,2M | -524% |
| Net profit | DKK -10,7M | -398% |
| Total assets | DKK 87,4M | +3% |
| Equity | DKK 57,4M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.974 | -734 | -1.183 | -1.090 | -639 | -441 | -241 | -1.721 | -802 | -1.067 | -3.305 | -1.482 | -9.242 |
| Staff expenses | -245 | -429 | -378 | -194 | -130 | -139 | -170 | -37 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.309 | -1.163 | -1.561 | -2.528 | -769 | -581 | -473 | -1.758 | -802 | -1.067 | -3.305 | -1.482 | -9.242 |
| Depreciation & amort. | -830 | -672 | -0 | -240 | -285 | -348 | -658 | -2.572 | -3.777 | -431 | -1.739 | -328 | -1.390 |
| EBIT | -3.139 | -1.835 | -1.561 | -2.768 | -1.054 | -929 | -1.131 | -4.330 | -4.580 | -1.498 | -5.044 | -1.810 | -10.632 |
| Net financials | -613 | -435 | -523 | -1.662 | -191 | -673 | -1.461 | -1.210 | -390 | -770 | -821 | -363 | -100 |
| Profit before tax | -3.752 | -2.270 | -2.084 | -4.430 | -1.245 | -1.602 | -2.592 | -5.540 | -4.969 | -2.267 | -5.865 | -2.173 | -10.731 |
| Tax | -776 | -0 | -544 | -704 | 99 | -259 | 3.464 | -87 | -0 | -5 | 283 | -17 | -0 |
| Net profit | -2.976 | -2.270 | -1.541 | -3.726 | -1.344 | -1.342 | -6.056 | -5.453 | -4.969 | -2.262 | -6.149 | -2.157 | -10.731 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.315 | 30.933 | 37.515 | 53.255 | 58.941 | 60.786 | 63.046 | 66.139 | 65.786 | 67.270 | 64.299 | 84.706 | 87.374 |
| Equity | 12.328 | 20.157 | 21.641 | 49.251 | 50.853 | 50.724 | 44.668 | 42.215 | 38.396 | 36.134 | 29.985 | 68.175 | 57.444 |
| Long-term debt | 9.622 | 9.414 | 0 | 0 | 4.824 | 4.800 | 18.322 | 22.905 | 26.155 | 29.191 | 22.068 | 16.456 | 28.246 |
| Short-term debt | 3.366 | 1.363 | 15.875 | 4.004 | 3.263 | 5.262 | 56 | 1.019 | 1.236 | 1.946 | 12.246 | 75 | 1.685 |
| Total debt | 12.988 | 10.776 | 15.875 | 4.004 | 8.088 | 10.062 | 18.378 | 23.924 | 27.391 | 31.136 | 34.314 | 16.531 | 29.931 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IC Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
BO Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MEMETECH A/S | Company | 33.3% | 33.3% | 2023 |
Fuse ApS | Company | 20.0% | 20.0% | 2023 |
Frans Ravn Holding ApS | Company | 15.0% | 15.0% | 2025 |
SCANDINAVIAN ECOTECHNOLOGIES A/S | Company | 10.0% | 10.0% | 2023 |
| Individual | 5.0% | 5.0% | 2019 | |
BAGGER-SØRENSEN & CO. A/S | Company | 5.0% | 5.0% | 2022 |
4 BEST INVEST ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Inger Christine Skern | Chief Executive Officer | 0 companies |
| Frank Sandeløv | Chief Executive Officer | 0 companies |
| Bjørn Oluf Skern | Management | 0 companies |
| Susan Ponthus Jackson | Board of Directors | 0 companies |
| Steen L. Hørdum | Board of Directors | 0 companies |
| Susan Nordentoft Ponthus Jackson | Chairman | 0 companies |
| Torben Henrik Ridiger Gerlach | Board of Directors | 0 companies |
| Noriaki okubo | Deputy Chairman | 0 companies |
| Tagi Hüseyn Ibrahimov | Board of Directors | 0 companies |
| Kim Wagner Jørgensen | Chairman | 0 companies |
| Kurt Thyregod-Nielsen | Chairman | 0 companies |
| Hans-Henrik Horsted Eriksen | Board of Directors | 0 companies |
| Per Birger Andersen | Board of Directors | 0 companies |
| Bjarne Lyngsø | Chairman | 0 companies |
| Lars Dige Pedersen | Chairman | 0 companies |
| Jesper Kjær-Christensen | Board of Directors | 0 companies |
| Jesper Rosenberg Stokholm | Board of Directors | 0 companies |
| Karsten Ries | Chairman | 0 companies |
| Ole Arp Nielsen | Board of Directors | 0 companies |
| Ulrich Tandrup Østergaard | Board of Directors | 0 companies |
| Søren Bruun Pedersen | Board of Directors | 0 companies |
| Niels Henrik Olesen | Board of Directors | 0 companies |