| Revenue | DKK -3,4M | +979% |
| EBITDA | DKK -10,2M | -49% |
| Net profit | DKK -21,8M | -2% |
| Total assets | DKK 107M | +16% |
| Equity | DKK 7,1M | -76% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -360 | 3.329 | 4.456 | 4.476 | 12.636 | 19.959 | 4.361 | 11.344 | 38.383 | 1.203 | -314 | -3.389 |
| Staff expenses | -270 | -1.450 | -2.239 | -2.772 | -4.641 | -4.620 | -4.757 | -5.110 | -5.129 | -5.742 | -6.454 | -6.813 |
| EBITDA | -630 | 1.879 | 2.217 | 1.704 | 7.995 | 15.339 | -396 | 6.234 | 33.254 | -4.539 | -6.842 | -10.205 |
| Depreciation & amort. | -73 | -492 | -1.259 | -1.182 | -9.458 | -12.763 | -12.881 | -12.196 | -12.980 | -13.123 | -14.094 | -13.955 |
| EBIT | -703 | 1.387 | 958 | 522 | -1.463 | 2.576 | -13.277 | -5.962 | 20.274 | -17.662 | -20.936 | -24.160 |
| Net financials | 15 | 38 | -329 | -334 | -3.482 | -4.190 | -5.065 | -5.002 | -4.658 | -3.427 | -6.558 | -3.743 |
| Profit before tax | -688 | 1.425 | 629 | 188 | -4.945 | -1.614 | -18.342 | -10.964 | 15.616 | -21.089 | -27.494 | -27.903 |
| Tax | -172 | 373 | 141 | 42 | -1.088 | -355 | -3.898 | -2.411 | 3.330 | -4.640 | -6.047 | -6.106 |
| Net profit | -516 | 1.052 | 488 | 146 | -3.857 | -1.259 | -14.444 | -8.553 | 12.286 | -16.449 | -21.447 | -21.797 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.188 | 26.765 | 69.677 | 102.185 | 122.279 | 117.174 | 115.236 | 113.067 | 131.171 | 108.460 | 91.936 | 107.025 |
| Equity | 19.484 | 20.536 | 21.024 | 21.087 | 17.293 | 16.055 | 1.611 | -6.943 | 5.343 | -11.106 | 28.852 | 7.055 |
| Long-term debt | 0 | 0 | 11.595 | 51.052 | 49.005 | 57.680 | 54.877 | 50.655 | 49.067 | 982 | 647 | 0 |
| Short-term debt | 704 | 5.929 | 36.914 | 29.558 | 54.121 | 41.927 | 58.748 | 69.355 | 76.761 | 118.584 | 62.437 | 99.970 |
| Total debt | 704 | 5.929 | 48.509 | 80.610 | 103.126 | 99.607 | 113.625 | 120.010 | 125.828 | 119.566 | 63.084 | 99.970 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Management | Management | 2020 | — | — |
Td Management | Management | 2025 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SA Management | Management | 2025 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2013 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Shell Biogas A/S | Company | 100.0% | 100.0% | 2021 |
LEVERANDØRSELSKABET VAARST ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Juul Sandvei | Management | 0 companies |
| Thomas de Boer | Management | 0 companies |
| Hans Henrik Dahl Andersen | Chief Executive Officer | 0 companies |
| Steen Asferg Rasmussen | Management | 0 companies |
| Lisbeth Sevelius Ljungstrøm | Chief Executive Officer | 0 companies |
| Claus Dreyer Jessen | Deputy Chairman | 0 companies |
| Bjarke Pålsson | Board of Directors | 0 companies |
| Thomas Rathkjen | Deputy Chairman | 0 companies |
| Hans Duus Jørgensen | Chairman | 0 companies |
| Lars Søgaard | Deputy Chairman | 0 companies |
| Simon John Crook | Chairman | 0 companies |
| Henrik Rosholm Agerskov | Board of Directors | 0 companies |
| Ole Hvelplund | Chairman | 0 companies |
| Henrik Højager Nielsen | Chairman | 0 companies |
| Kim Kragelund | Deputy Chairman | 0 companies |
| Jens Kristian Emborg | Board of Directors | 0 companies |
| Lisa Bo Larsen | Chairman | 0 companies |
| Jørn Windahl | Board of Directors | 0 companies |
| Anne Worsaae Haugaard | Board of Directors | 0 companies |
| Lykke Spillehus | Chairman | 0 companies |