| Revenue | DKK -29,6M | -125% |
| EBITDA | DKK -65,1M | -183% |
| Net profit | DKK -70M | -205% |
| Total assets | DKK 26,7M | -80% |
| Equity | DKK -6,5M | -110% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.812 | 4.576 | 7.625 | 11.131 | 8.526 | 8.389 | 10.674 | 7.926 | 13.841 | 19.446 | 27.935 | 119.916 | -29.575 |
| Staff expenses | -6.721 | -7.778 | -7.915 | -9.825 | -11.348 | -13.042 | -19.720 | -23.665 | -30.430 | -38.062 | -46.417 | -41.478 | -35.528 |
| EBITDA | -2.909 | -3.202 | -290 | 1.306 | -2.823 | -4.652 | -9.046 | -15.739 | -16.589 | -18.617 | -18.482 | 78.438 | -65.103 |
| Depreciation & amort. | -1.829 | -1.504 | -676 | -1.038 | -2.125 | -479 | -626 | -855 | -936 | -1.126 | -1.036 | -673 | -2.602 |
| EBIT | -4.738 | -4.706 | -966 | 268 | -4.947 | -5.131 | -9.672 | -16.594 | -17.526 | -19.743 | -19.518 | 77.764 | -67.705 |
| Net financials | -117 | -109 | -347 | -481 | -643 | -1.242 | -1.599 | -1.507 | -1.835 | -1.417 | -2.304 | -4.675 | -12.766 |
| Profit before tax | -2.498 | -4.815 | -1.313 | -212 | -5.591 | -6.374 | -11.271 | -18.101 | -19.361 | -21.160 | -21.822 | 73.089 | -70.207 |
| Tax | 1.178 | -1.178 | -934 | -1.034 | -929 | -1.258 | -2.481 | -3.727 | -5.127 | -5.892 | -5.115 | 6.397 | -243 |
| Net profit | -3.676 | -3.636 | -379 | 822 | -4.662 | -5.115 | -8.790 | -14.374 | -14.234 | -15.268 | -16.707 | 66.692 | -69.963 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.951 | 12.114 | 15.815 | 17.416 | 19.124 | 46.570 | 39.156 | 32.530 | 49.734 | 68.129 | 113.334 | 134.005 | 26.666 |
| Equity | 4.581 | 945 | 566 | 5.728 | 1.326 | 20.614 | 11.824 | 1.546 | 5.964 | 13.496 | -3.211 | 63.481 | -6.482 |
| Long-term debt | 1.199 | 1.199 | 4.905 | 6.019 | 10.204 | 10.336 | 10.391 | 14.182 | 2.579 | 25.870 | 70.657 | 19.317 | 26.776 |
| Short-term debt | 4.171 | 9.970 | 10.345 | 5.669 | 7.594 | 15.620 | 16.941 | 16.802 | 41.191 | 28.763 | 45.887 | 50.964 | 6.372 |
| Total debt | 5.369 | 11.169 | 15.249 | 11.688 | 17.798 | 25.956 | 27.332 | 30.984 | 43.770 | 54.634 | 116.545 | 70.281 | 33.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IL Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JK Founder | Founder | 2006 | — | — |
LK Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
CL Management | Management | 2006 | — | — |
BP Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
FC | Board of Directors | 2017 | — | — |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
DS 7 ApS | Company | 33.3% | 33.3% | 2019 |
Zenlead Europe ApS | Company | 25.0% | 25.0% | 2021 |
Ørsted Wind Power Holding A/S | Company | 10.0% | 10.0% | 2019 |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ivan Loncarevic | Chief Executive Officer | 0 companies |
| Joseph James Barberia | Chief Executive Officer | 0 companies |
| Jørgen Krogdahl | Founder | 0 companies |
| Lise Krogdahl | Chief Executive Officer | 0 companies |
| Casper Lykke Pedersen | Management | 0 companies |
| Birger Peter Carlsen | Management | 0 companies |
| Torben Vesterthjele Holm | Chairman | 0 companies |
| Fang Cao | Board of Directors | 0 companies |
| Stig Nygaard Quist | Board of Directors | 0 companies |
| Peter Lun Obling | Board of Directors | 0 companies |
| Steven Beringhause | Deputy Chairman | 0 companies |
| Nils Eyvind Hall Torgersen | Board of Directors | 0 companies |
| Jicheng Chen | Deputy Chairman | 0 companies |
| Maria Gonzales Freve | Chairman | 0 companies |
| Stig Skov Albertsen | Board of Directors | 0 companies |
| Morten Sonne Søndergaard | Board of Directors | 0 companies |
| Bianca Dorothea Maria Claassen | Board of Directors | 0 companies |
| Søren Lindberg | Chairman | 0 companies |
| Claus Jacob Hviid Christensen | Board of Directors | 0 companies |
| Jesper Haarh | Board of Directors | 0 companies |
| Peter Thorlacius Bondrup | Board of Directors | 0 companies |
| Jesper Krogdahl | Board of Directors | 0 companies |
| Frank E. Devita | Board of Directors | 0 companies |
| David Stott | Chairman | 0 companies |
| John Mountjoy Arnberg | Board of Directors | 0 companies |
| Mads Stampe Øland | Board of Directors | 0 companies |