| Revenue | DKK -227K | +32% |
| EBITDA | DKK -227K | -32% |
| Net profit | DKK -137K | +25% |
| Total assets | DKK 839K | -21% |
| Equity | DKK -357K | -62% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.712 | 4.380 | 1.340 | 732 | 4.317 | 3.528 | 2.467 | 1.187 | 1.548 | 516 | -36 | -172 | -227 |
| Staff expenses | -1.921 | -2.616 | -2.293 | -2.406 | -2.611 | -2.636 | -2.603 | -1.713 | -1.410 | -1.023 | -0 | -0 | -0 |
| EBITDA | 2.791 | 1.764 | -519 | -1.674 | 1.659 | 892 | -136 | -524 | 153 | -507 | -36 | -172 | -227 |
| Depreciation & amort. | -305 | -223 | -73 | -70 | -81 | -53 | -37 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.486 | 1.542 | -592 | -1.744 | 1.578 | 839 | -173 | -524 | 153 | -507 | -36 | -172 | -227 |
| Net financials | -44 | 24 | -51 | -43 | -30 | -10 | -1 | -0 | -6 | -119 | -48 | -10 | 3 |
| Profit before tax | 2.442 | 1.566 | -642 | -1.787 | 1.548 | 1.320 | -173 | -525 | 147 | -627 | -84 | -182 | -224 |
| Tax | 623 | 417 | 217 | 381 | -0 | 245 | 245 | -0 | -0 | -0 | -0 | 0 | -87 |
| Net profit | 1.820 | 1.149 | -859 | -2.168 | 1.548 | 1.075 | -418 | -525 | 147 | -627 | -84 | -182 | -137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.972 | 4.666 | 3.408 | 2.733 | 1.781 | 3.214 | 4.698 | 3.581 | 3.975 | 1.302 | 1.520 | 1.063 | 839 |
| Equity | 1.800 | 2.449 | 1.089 | -1.079 | 469 | 1.544 | 1.125 | 1.120 | 1.267 | -360 | -38 | -220 | -357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 49 | 49 | 0 | 0 | 0 |
| Short-term debt | 2.172 | 2.217 | 2.319 | 3.812 | 1.312 | 1.671 | 3.573 | 2.433 | 2.660 | 1.614 | 1.558 | 1.283 | 1.196 |
| Total debt | 2.172 | 2.217 | 2.319 | 3.812 | 1.312 | 1.671 | 3.573 | 2.461 | 2.709 | 1.662 | 1.558 | 1.283 | 1.196 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2006 | — | — |
PC Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Energy Machines ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stig Niemi Sørensen | Management | 0 companies |
| Per Christian Gernow | Management | 0 companies |
| Casper Moltke-Leth | Board of Directors | 0 companies |
| Claus Henningsen | Chairman | 0 companies |
| Peter Thunbo | Board of Directors | 0 companies |