| Revenue | DKK 8,5M | -41% |
| EBITDA | DKK 8,5M | -41% |
| Net profit | DKK 3,5M | -60% |
| Total assets | DKK 154M | +3% |
| Equity | DKK 135M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.512 | 25.461 | 26.599 | 23.954 | 23.491 | 24.389 | 34.395 | 196.248 | 7.307 | 4.490 | 14.666 | 20.158 | 14.251 | 8.471 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 15.512 | 25.461 | 26.599 | 23.954 | 23.491 | 24.389 | 34.395 | 196.248 | 7.307 | 4.476 | 14.664 | 20.158 | 14.251 | 8.471 |
| Depreciation & amort. | -6.458 | -10.448 | -11.086 | -11.086 | -11.102 | -11.102 | -11.102 | -61.194 | -5.360 | -5.493 | -5.892 | -5.545 | -5.559 | -5.647 |
| EBIT | 9.054 | 15.013 | 15.513 | 12.868 | 12.389 | 13.288 | 23.294 | 135.054 | 1.948 | -1.017 | 8.772 | 14.612 | 8.692 | 2.824 |
| Net financials | -5.832 | -7.469 | -6.470 | -5.519 | -5.237 | -5.063 | -7.891 | 1.506 | -179 | 45 | 762 | 1.789 | 2.493 | 1.608 |
| Profit before tax | 3.222 | 7.544 | 9.044 | 7.349 | 7.152 | 8.225 | 15.403 | 136.560 | 1.768 | -972 | 9.534 | 16.401 | 11.185 | 4.432 |
| Tax | 805 | 1.213 | 1.923 | 1.615 | 1.572 | 1.811 | 3.449 | 30.117 | 390 | -210 | 2.214 | 3.608 | 2.461 | 975 |
| Net profit | 2.416 | 6.330 | 7.120 | 5.734 | 5.580 | 6.414 | 11.953 | 106.443 | 1.378 | -762 | 7.320 | 12.793 | 8.724 | 3.457 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 200.602 | 250.300 | 241.218 | 238.904 | 222.968 | 334.183 | 490.136 | 244.223 | 209.801 | 208.338 | 128.651 | 145.790 | 149.049 | 153.981 |
| Equity | 2.467 | 8.798 | 15.918 | 21.652 | 27.232 | 33.646 | 45.599 | 152.042 | 153.420 | 152.658 | 109.978 | 122.770 | 131.495 | 134.952 |
| Long-term debt | 0 | 0 | 4.737 | 106.598 | 96.728 | 122.685 | 269.650 | 14.779 | 14.738 | 38.648 | 0 | 0 | 0 | 0 |
| Short-term debt | 197.329 | 236.569 | 213.156 | 101.610 | 88.375 | 165.405 | 159.299 | 64.557 | 28.583 | 4.073 | 5.997 | 10.878 | 6.079 | 8.217 |
| Total debt | 197.329 | 236.569 | 217.893 | 208.208 | 185.104 | 288.090 | 428.949 | 79.336 | 43.321 | 42.720 | 5.997 | 10.878 | 6.079 | 8.217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOCAL ENERGY A/S | Company | 50.0% | 50.0% | 2017 |
SAP 1 ApS | Company | 20.0% | 20.0% | 2017 |
SAP 2 ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Kirkegaard Pedersen | Management | 0 companies |