| Revenue | DKK 11,5M | -48% |
| EBITDA | DKK -2,8M | -202% |
| Net profit | DKK -4M | -438% |
| Total assets | DKK 17,2M | -34% |
| Equity | DKK 2,6M | -61% |
| Employees | 34 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -335 | -7 | -9 | -10 | 1.491 | 1.654 | 2.929 | 2.978 | 16.120 | 22.283 | 11.504 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -668 | -1.345 | -2.805 | -1.987 | -8.682 | -19.493 | -14.114 |
| EBITDA | -7 | -335 | -7 | -9 | -10 | 822 | 309 | 125 | 990 | 7.438 | 2.790 | -2.844 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -34 | -45 | -231 | -264 |
| EBIT | -7 | -335 | -7 | -9 | -10 | 822 | 305 | 120 | 956 | 7.393 | 2.559 | -3.108 |
| Net financials | 2 | -0 | -6 | -1 | -0 | -284 | -117 | -95 | -188 | -246 | -1.026 | -884 |
| Profit before tax | -6 | -335 | -13 | -10 | -10 | 538 | 188 | 25 | 768 | 7.148 | 1.533 | -3.992 |
| Tax | -1 | -71 | -6 | -2 | -2 | 178 | 58 | 20 | 209 | 1.593 | 346 | 16 |
| Net profit | -4 | -265 | -7 | -8 | -8 | 360 | 129 | 5 | 559 | 5.554 | 1.187 | -4.008 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81 | 718 | 144 | 147 | 149 | 2.882 | 2.598 | 6.659 | 5.156 | 30.838 | 25.963 | 17.198 |
| Equity | 76 | -189 | -196 | -205 | -212 | 148 | 277 | 282 | 841 | 6.396 | 6.583 | 2.574 |
| Long-term debt | 0 | 431 | 328 | 338 | 348 | 282 | 1.227 | 0 | 0 | 264 | 0 | 0 |
| Short-term debt | 6 | 476 | 12 | 14 | 14 | 2.451 | 1.093 | 6.375 | 4.313 | 24.178 | 19.380 | 14.624 |
| Total debt | 6 | 907 | 340 | 351 | 361 | 2.733 | 2.320 | 6.375 | 4.313 | 24.443 | 19.380 | 14.624 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2012 | — | — |
MM Management | Management | 2012 | — | — |
SN Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ProSolar Holding ApS | Company | 100.0% | 100.0% | 2022 |
Gandur ApS | Company | 66.7% | 66.7% | 2014 |
RASMAI HOLDING ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Frost Mathiesen | Management | 0 companies |
| Morten Mathiesen | Management | 0 companies |
| Sune Nødskov | Chief Executive Officer | 0 companies |
| Allan Flindt | Board of Directors | 0 companies |