| Revenue | DKK 3,7M | +1538% |
| EBITDA | DKK 132K | -41% |
| Net profit | DKK 86K | -48% |
| Total assets | DKK 6,2M | +62% |
| Equity | DKK 3,4M | +3% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -7 | -7 | -4 | — | -2 | -18 | -11 | -4 | -10 | -11 | 224 | 3.676 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3.544 |
| EBITDA | -10 | -7 | -7 | -4 | -6 | -2 | -18 | -11 | -4 | -10 | -11 | 224 | 132 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | -7 | -7 | -4 | -6 | -2 | -18 | -11 | -4 | -10 | -11 | 224 | 132 |
| Net financials | 157 | -156 | -37 | -110 | 19 | 907 | -5 | -2 | -1 | 1 | 3 | -9 | -22 |
| Profit before tax | 147 | -164 | -44 | -114 | 14 | 906 | -23 | -13 | -5 | -10 | -8 | 215 | 110 |
| Tax | -2 | -2 | -1 | -0 | -32 | 3 | -4 | -3 | -1 | -2 | -2 | 49 | 24 |
| Net profit | 150 | -162 | -43 | -113 | 45 | 903 | -19 | -10 | -4 | -7 | -5 | 166 | 86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 305 | 191 | 155 | 59 | 254 | 993 | 214 | 372 | 321 | 316 | 176 | 3.821 | 6.197 |
| Equity | 300 | 138 | 95 | -18 | 27 | 930 | 131 | 121 | 117 | 110 | 105 | 3.271 | 3.357 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 53 | 61 | 78 | 227 | 63 | 82 | 251 | 203 | 206 | 71 | 550 | 2.841 |
| Total debt | 5 | 53 | 61 | 78 | 227 | 63 | 82 | 251 | 203 | 206 | 71 | 550 | 2.841 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2012 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TE Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ebbefos Energy Holding A/S | Company | 100.0% | 100.0% | 2023 |
FUTURE-SOLUTION HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Sandholm | Management | 0 companies |
| Morten Ersbøll Ebbesen | Chief Executive Officer | 0 companies |
| Tommy Enevold | Management | 0 companies |
| Rolf Ahm Jensen | Board of Directors | 0 companies |
| David Packness Meyer | Chairman | 0 companies |
| Anders Ewald | Board of Directors | 0 companies |
| Lars Kruse | Board of Directors | 0 companies |