| Revenue | DKK 18,1M | +24% |
| EBITDA | DKK 6,8M | +41% |
| Net profit | DKK 3,1M | +70% |
| Total assets | DKK 39,3M | +6% |
| Equity | DKK 13,9M | +29% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -58 | -358 | 82 | 2.618 | 1.680 | 5.667 | 2.124 | 8.429 | 8.824 | 10.828 | 12.125 | 14.121 | 17.998 | 14.577 | 18.090 |
| Staff expenses | -1 | -712 | -2.072 | -3.521 | -4.886 | -5.733 | -3.105 | -5.887 | -6.246 | -6.954 | -8.760 | -9.140 | -11.519 | -9.759 | -11.280 |
| EBITDA | -1.182 | -1.070 | -1.990 | -903 | -3.205 | -66 | -981 | 2.542 | 2.578 | 3.873 | 3.365 | 4.969 | 6.479 | 4.818 | 6.810 |
| Depreciation & amort. | -0 | -85 | -224 | -454 | -650 | -899 | -583 | -941 | -1.149 | -1.376 | -1.432 | -1.366 | -1.667 | -1.702 | -2.153 |
| EBIT | -1.182 | -1.155 | -2.213 | -1.358 | -3.856 | -966 | -1.564 | 1.600 | 1.429 | 2.497 | 1.934 | 3.603 | 4.812 | 3.116 | 4.657 |
| Net financials | -12 | -28 | -32 | -651 | -924 | -947 | -394 | -553 | -589 | -559 | -602 | -743 | -875 | -827 | -666 |
| Profit before tax | -1.194 | -1.183 | -2.246 | -2.008 | -4.779 | -1.913 | -1.958 | 1.048 | 840 | 1.938 | 1.332 | 2.860 | 3.938 | 2.289 | 3.992 |
| Tax | -297 | -293 | -515 | -466 | -1.014 | -420 | -431 | 80 | 223 | 514 | 329 | 568 | 873 | 446 | 858 |
| Net profit | -897 | -890 | -1.731 | -1.543 | -3.765 | -1.492 | -1.527 | 968 | 617 | 1.423 | 1.003 | 2.291 | 3.064 | 1.842 | 3.134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.677 | 4.123 | 6.904 | 12.609 | 13.262 | 12.795 | 12.535 | 14.630 | 15.876 | 21.991 | 23.275 | 31.114 | 34.560 | 37.193 | 39.264 |
| Equity | -772 | 1.850 | 3.130 | 1.587 | 533 | -960 | -447 | 521 | 1.138 | 2.562 | 3.565 | 5.856 | 8.920 | 10.763 | 13.897 |
| Long-term debt | 0 | 1.246 | 2.809 | 9.148 | 9.961 | 11.167 | 11.476 | 10.582 | 12.529 | 15.736 | 15.791 | 20.535 | 15.396 | 20.965 | 21.722 |
| Short-term debt | 2.449 | 929 | 922 | 1.648 | 2.768 | 2.588 | 1.505 | 3.526 | 2.208 | 3.456 | 3.755 | 3.990 | 8.858 | 3.761 | 1.878 |
| Total debt | 2.449 | 2.175 | 3.730 | 10.796 | 12.729 | 13.755 | 12.981 | 14.108 | 14.737 | 19.192 | 19.546 | 24.526 | 24.254 | 24.727 | 23.600 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Management | Management | 2008 | — | — |
JG Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
EJ Audit | Audit | 2009 | — | — |
BI Audit | Audit | 2010 | — | — |
| Audit | 2010 | — | — | |
AK Management | Management | 2010 | — | — |
PA Management | Management | 2008 | — | — |
MG Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
APOLLO WIND ENERGY A/S | Company | 33.3% | 33.3% | 2016 |
GRYMER GROUP ApS | Company | 33.3% | 33.3% | 2013 |
Lisefo A/S | Company | 5.0% | 5.0% | 2013 |
LINNET & LANGE ApS | Company | 5.0% | 5.0% | 2013 |
FONDEN SPRING NORDIC | Company | 10.0% | 10.0% | 2017 |
| Individual | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Nymann Nilsson | Management | 0 companies |
| Jakob Grymer Tholstrup | Chief Executive Officer | 0 companies |
| Erik Jørgensen | Audit | 0 companies |
| Bent Ivar Andrup | Audit | 0 companies |
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Anders Kristian Linnet | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Maiken Gersby | Management | 0 companies |
| Tom Weidner | Board of Directors | 0 companies |
| Hans Christian Gabelgaard | Board of Directors | 0 companies |
| Hans Steffen Steffensen | Chairman | 0 companies |
| John Duncan Grierson | Board of Directors | 0 companies |