| Revenue | DKK 2,7M | +121% |
| EBITDA | DKK -1,5M | +58% |
| Net profit | DKK -3,2M | +34% |
| Total assets | DKK 14M | -36% |
| Equity | DKK 587K | +1% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 484 | 279 | 390 | 59 | 842 | 3.198 | 3.114 | 1.948 | 2.493 | 2.799 | 2.854 | 1.199 | 2.652 |
| Staff expenses | -204 | -338 | -352 | -353 | -525 | -1.870 | -1.967 | -1.815 | -2.260 | -2.534 | -2.967 | -4.707 | -4.138 |
| EBITDA | 280 | -59 | 37 | -294 | 317 | 1.328 | 1.147 | 133 | 233 | 252 | -113 | -3.508 | -1.486 |
| Depreciation & amort. | -13 | -33 | 33 | -22 | -29 | -33 | -13 | -31 | -40 | -40 | -47 | -113 | -503 |
| EBIT | 267 | -91 | 5 | -317 | 287 | 1.294 | 1.134 | 103 | 194 | 212 | -160 | -3.621 | -1.989 |
| Net financials | -59 | -111 | -49 | -42 | -64 | -95 | -45 | -73 | -138 | -147 | -273 | -1.165 | -1.205 |
| Profit before tax | 208 | -202 | -44 | -359 | 223 | 1.199 | 1.088 | 29 | 55 | 65 | -433 | -4.787 | -3.194 |
| Tax | 51 | -46 | -5 | -68 | 55 | 270 | 247 | 12 | 18 | 19 | -85 | 72 | -0 |
| Net profit | 157 | -156 | -38 | -246 | 168 | 930 | 841 | 17 | 38 | 46 | -348 | -4.858 | -3.194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.373 | 2.158 | 1.049 | 769 | 1.518 | 3.593 | 3.655 | 4.754 | 5.769 | 6.082 | 9.666 | 21.827 | 13.971 |
| Equity | 302 | 146 | 108 | -139 | 29 | 959 | 1.736 | 1.153 | 1.191 | 1.237 | 889 | 580 | 587 |
| Long-term debt | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63 | 3 | 0 | 877 | 0 |
| Short-term debt | 4.063 | 2.012 | 942 | 907 | 1.489 | 2.634 | 1.919 | 3.601 | 4.516 | 4.829 | 8.777 | 20.369 | 13.384 |
| Total debt | 4.063 | 2.012 | 942 | 907 | 1.489 | 2.634 | 1.919 | 3.601 | 4.578 | 4.832 | 8.777 | 21.246 | 13.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2012 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
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 Holding A/S | Company | 100.0% | 100.0% | 2026 |
Ebbefos Energy Holding A/S | Company | 100.0% | 100.0% | 2023 |
Boot Holding ApS | Company | 10.0% | 10.0% | 2018 |
FUTURE-SOLUTION HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
Lynggaard Ehmsen IVS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Sandholm | Management | 0 companies |
| Anders Ewald | Chief Executive Officer | 0 companies |
| Thorsten Andersen | Chief Executive Officer | 0 companies |
| Tommy Enevold | Management | 0 companies |
| Rolf Ahm Jensen | Board of Directors | 0 companies |
| David Packness Meyer | Chairman | 0 companies |
| Morten Ersbøll Ebbesen | Board of Directors | 0 companies |
| Lars Kruse | Board of Directors | 0 companies |