| Revenue | DKK 58,5M | +7% |
| EBITDA | DKK 58,5M | +7% |
| Net profit | DKK 37,2M | +28% |
| Total assets | DKK 357,1M | -10% |
| Equity | DKK 244,2M | +16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.544 | 6.032 | 5.036 | 5.223 | 862 | 68.206 | 65.149 | 72.570 | 60.656 | 61.627 | 57.227 | 64.122 | 59.487 | 54.483 | 58.462 |
| Staff expenses | -401 | -593 | -652 | -636 | -0 | -0 | -93 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.143 | 5.439 | 3.796 | 3.811 | 862 | 58.526 | 55.887 | 62.587 | 60.656 | 61.627 | 57.227 | 64.122 | 59.487 | 54.483 | 58.462 |
| Depreciation & amort. | -643 | -776 | -628 | -555 | -0 | -20.370 | -20.370 | -20.447 | -20.447 | -20.447 | -13.636 | -13.636 | -13.636 | -13.636 | -13.636 |
| EBIT | 5.500 | 4.664 | 3.168 | 3.256 | 862 | 38.156 | 35.517 | 42.140 | 40.209 | 41.180 | 43.591 | 50.486 | 45.851 | 40.847 | 44.826 |
| Net financials | -1.048 | -73 | 294 | 571 | 21.296 | -30.019 | -13.445 | -13.685 | -11.335 | -10.394 | -8.955 | -7.642 | -6.281 | -3.463 | 1.522 |
| Profit before tax | 4.452 | 4.591 | 3.462 | 3.827 | 22.158 | 8.137 | 22.072 | 28.455 | 28.874 | 30.786 | 34.636 | 42.844 | 39.570 | 37.384 | 46.348 |
| Tax | 1.198 | 1.175 | 695 | 1.230 | 245 | 1.790 | 6.632 | 5.801 | 6.527 | 6.949 | 7.786 | 9.622 | 8.851 | 8.274 | 9.149 |
| Net profit | 3.254 | 3.416 | 2.767 | 2.598 | 21.913 | 6.347 | 15.440 | 22.654 | 22.347 | 23.837 | 26.850 | 33.222 | 30.719 | 29.110 | 37.199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 167.859 | 173.711 | 169.564 | 172.314 | 627.257 | 552.784 | 509.161 | 494.777 | 469.294 | 450.473 | 434.046 | 422.679 | 409.873 | 395.934 | 357.079 |
| Equity | 14.093 | 15.509 | 16.277 | 16.874 | 640 | 243 | 16.057 | 40.397 | 63.300 | 88.422 | 116.298 | 150.031 | 181.303 | 211.410 | 244.236 |
| Long-term debt | 145.751 | 145.837 | 145.827 | 0 | 75.635 | 490.501 | 433.405 | 391.864 | 337.259 | 286.358 | 232.861 | 179.545 | 126.003 | 73.237 | 40.147 |
| Short-term debt | 5.546 | 10.108 | 5.119 | 152.944 | 550.736 | 61.906 | 50.539 | 47.047 | 46.739 | 46.595 | 49.720 | 55.646 | 61.012 | 65.102 | 21.158 |
| Total debt | 151.297 | 155.946 | 150.946 | 152.944 | 626.372 | 552.407 | 483.944 | 438.911 | 383.998 | 332.953 | 282.581 | 235.191 | 187.015 | 138.339 | 61.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2016 | — | — |
MG Management | Management | 2020 | — | — |
PA Management | Management | 2025 | — | — |
Jv Management | Management | 2016 | — | — |
JS Management | Management | 2020 | — | — |
AD Management | Management | 2019 | — | — |
MB Management | Management | 2025 | — | — |
KE Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Capviva Solarpark Vandel Holding ApS | Company | 100.0% | 100.0% | 2016 |
EUROPEAN ENERGY A/S | Company | 50.0% | 50.0% | 2015 |
CM FINANS ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Andreas Rühl | Management | 0 companies |
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Peter Amstrup-Kappel | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Jacob Simonsen | Management | 0 companies |
| Anders Dolmer | Management | 0 companies |
| Martin Bjerge | Management | 0 companies |
| Knud Erik Andersen | Management | 0 companies |
| Christian Georg Peter Moltke | Chairman | 0 companies |