| Revenue | DKK 3,3M | +48% |
| EBITDA | DKK 783K | +1% |
| Net profit | DKK 357K | -11% |
| Total assets | DKK 7M | +261% |
| Equity | DKK 5,4M | +7572% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.051 | 3.147 | 1.637 | 1.628 | 1.292 | 851 | -327 | 317 | 1.149 | 1.557 | 406 | 359 | 2.245 | 3.324 |
| Staff expenses | -2.321 | -2.261 | -517 | -1.359 | -1.341 | -229 | -390 | -696 | -931 | -687 | -567 | -505 | -1.474 | -2.541 |
| EBITDA | 730 | 885 | 1.120 | 269 | -49 | 622 | -718 | -379 | 218 | 870 | -161 | -146 | 772 | 783 |
| Depreciation & amort. | -63 | -77 | -79 | -71 | -94 | -23 | -33 | -660 | -70 | -136 | -222 | -146 | -248 | -282 |
| EBIT | 667 | 808 | 1.041 | 198 | -143 | 599 | -751 | -1.039 | 148 | 734 | -384 | -292 | 524 | 501 |
| Net financials | -6 | 30 | -3 | -20 | -42 | -38 | -44 | -48 | -1 | -5 | -1 | -1 | -7 | -42 |
| Profit before tax | 661 | 838 | 1.038 | 178 | -185 | 561 | -795 | -1.087 | 147 | 729 | -385 | -292 | 516 | 459 |
| Tax | 167 | 214 | 250 | 44 | -38 | 47 | -13 | -0 | -0 | -0 | -205 | -61 | 116 | 102 |
| Net profit | 494 | 625 | 788 | 134 | -147 | 514 | -782 | -1.087 | 147 | 729 | -179 | -231 | 401 | 357 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.080 | 1.892 | 2.047 | 2.113 | 1.640 | 1.850 | 1.901 | 618 | 615 | 959 | 720 | 669 | 1.937 | 6.985 |
| Equity | 673 | 1.298 | 1.586 | 1.021 | 374 | 888 | 664 | -423 | -275 | 453 | -99 | -330 | 71 | 5.427 |
| Long-term debt | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 1.080 |
| Short-term debt | 394 | 594 | 460 | 1.092 | 1.265 | 962 | 1.236 | 1.028 | 891 | 506 | 819 | 999 | 1.867 | 465 |
| Total debt | 407 | 594 | 460 | 1.092 | 1.265 | 962 | 1.236 | 1.040 | 891 | 506 | 819 | 999 | 1.867 | 1.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2025 | — | — |
ME Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LUIS HOLLINS HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
WASSBERG HOLDING ApS | Company | 33.3% | 33.3% | 2025 |
Energi- og MiljøData Fonden | Company | 10.0% | 10.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Luis Hollins | Management | 0 companies |
| Markus Einar Wassberg | Management | 0 companies |
| Ann-Dorthea Larsen | Chairman | 0 companies |