| Revenue | DKK 1,5B | +69% |
| EBITDA | DKK 112,8M | +25% |
| Net profit | DKK -150,8M | -102% |
| Total assets | DKK 3,3B | +32% |
| Equity | DKK 196,6M | -50% |
| Employees | 523 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.355 | -7.379 | 9.476 | 2.077 | 2.362 | -629 | -1.049 | 9.768 | 30.917 | 63.644 | 812.940 | 910.800 | 1.539.654 |
| Staff expenses | -18.856 | -17.888 | -18.433 | -20.456 | -16.847 | -16.141 | -19.114 | -21.793 | -29.756 | -53.784 | -81.990 | -186.513 | -226.980 |
| EBITDA | -15.502 | -25.267 | -8.957 | -18.379 | -14.485 | -16.770 | -20.163 | -12.130 | 1.161 | 9.860 | -380.935 | 90.249 | 112.793 |
| Depreciation & amort. | -9.522 | -3.834 | -4.256 | -4.115 | -4.077 | -4.449 | -7.736 | -15.519 | -21.781 | -47.881 | -99.418 | -162.540 | -244.329 |
| EBIT | -25.023 | -29.101 | -13.213 | -22.494 | -18.562 | -21.219 | -27.899 | -27.650 | -20.620 | -38.021 | -480.353 | -72.291 | -131.536 |
| Net financials | 204 | 207 | 58 | 25 | 66 | -25 | -162 | -4.827 | -4.530 | -2.772 | -14.869 | -26.937 | -59.758 |
| Profit before tax | -24.819 | -28.894 | -13.155 | -22.469 | -18.495 | -21.244 | -8.889 | -32.477 | -25.150 | -40.793 | -495.222 | -99.228 | -191.294 |
| Tax | -0 | -0 | -0 | -0 | -1.137 | -2.065 | 9.586 | -13.070 | -12.400 | -0 | -129.839 | -24.450 | -40.469 |
| Net profit | -24.819 | -28.894 | -13.155 | -22.469 | -17.359 | -19.179 | -18.475 | -19.407 | -12.750 | -40.793 | -365.383 | -74.778 | -150.825 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 66.633 | 29.685 | 42.765 | 27.356 | 30.121 | 38.951 | 155.708 | 270.549 | 513.257 | 819.081 | 1.943.475 | 2.516.205 | 3.327.607 |
| Equity | 49.138 | 20.244 | 27.089 | 4.620 | 12.261 | 18.082 | 117.107 | 193.906 | 431.031 | 420.750 | 548.287 | 391.462 | 196.575 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 265 | 14.656 | 44.490 | 0 | 158.333 | 933.116 | 1.673.666 | 2.527.116 |
| Short-term debt | 17.392 | 9.349 | 15.586 | 22.646 | 17.769 | 20.514 | 23.945 | 32.153 | 82.227 | 239.998 | 401.982 | 331.910 | 478.441 |
| Total debt | 17.392 | 9.349 | 15.586 | 22.646 | 17.769 | 20.778 | 38.601 | 76.642 | 82.227 | 398.331 | 1.335.098 | 2.005.576 | 3.005.557 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
HK Founder | Founder | 2009 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Andel Holding A/S | Company | 90.0% | 90.0% | 2017 |
NRGI A.M.B.A. | Company | 5.0% | 5.0% | 2014 |
Norlys Infrastruktur A/S | Company | 5.0% | 5.0% | 2012 |
ENERGI FYN HOLDING A/S | Company | 5.0% | 5.0% | 2014 |
Norlys Group A/S | Company | 33.3% | 33.3% | 2014 |
ENERGIMIDT UDVIKLING A/S | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bording | Chief Executive Officer | 0 companies |
| Henrik Keller Isaksen | Founder | 0 companies |
| Casper Kirketerp-Møller | Chief Executive Officer | 0 companies |
| Søren Marinus Sørensen | Board of Directors | 0 companies |
| Klaus Winther | Board of Directors | 0 companies |
| Holger Blok | Board of Directors | 0 companies |
| Jesper Hjulmand | Chairman | 0 companies |
| Ole Christian Vestergaard | Board of Directors | 0 companies |
| Søren Risager | Board of Directors | 0 companies |
| Gert Vinther Jørgensen | Deputy Chairman | 0 companies |
| Lone Elise Hjort Nielsen | Board of Directors | 0 companies |
| Bent Agerholm | Board of Directors | 0 companies |
| Jesper Lange | Chairman | 0 companies |
| Peter Holm Westergaard Iversen | Board of Directors | 0 companies |
| Rikke Harbo Trikker | Board of Directors | 0 companies |
| Jesper Vinter Barslund | Board of Directors | 0 companies |
| Jan Østergård Jensen | Board of Directors | 0 companies |
| Niels Ulrich Duedahl | Board of Directors | 0 companies |
| Klaus Rud Sejling | Board of Directors | 0 companies |
| Lars Andreasen | Deputy Chairman | 0 companies |
| Anders Haack Ibsen | Board of Directors | 0 companies |
| Natasha Friis Saxberg | Board of Directors | 0 companies |
| Sune Nabe Frederiksen | Board of Directors | 0 companies |
| Jan Bach Jensen | Board of Directors | 0 companies |
| Morten Bryder Pedersen | Board of Directors | 0 companies |
| Ole Kastrup Bridal | Chairman | 0 companies |