| Revenue | DKK -79,9M | -372% |
| EBITDA | DKK -102,9M | -776% |
| Net profit | DKK -120,9M | -2562% |
| Total assets | DKK 90,7M | -32% |
| Equity | DKK 45,6M | +37% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | -6.083 | 3.021 | 27.170 | 24.359 | 29.421 | -79.924 |
| Staff expenses | -901 | -582 | -4.960 | -10.745 | -14.194 | -22.948 |
| EBITDA | -6.983 | 2.439 | 22.210 | 13.427 | 15.227 | -102.872 |
| Depreciation & amort. | -19 | -56 | -165 | -492 | -625 | -1.643 |
| EBIT | -7.002 | 2.383 | 22.045 | 12.934 | 14.602 | -104.515 |
| Net financials | -63 | -179 | -2.905 | -3.716 | -8.001 | -16.968 |
| Profit before tax | -7.065 | 2.204 | 19.140 | 9.219 | 6.601 | -121.483 |
| Tax | -0 | -519 | 6.664 | 2.219 | 1.688 | -549 |
| Net profit | -7.065 | 2.723 | 12.477 | 7.000 | 4.913 | -120.934 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 3.359 | 28.376 | 74.468 | 73.572 | 133.866 | 90.694 |
| Equity | -4.911 | 17.254 | 44.745 | 16.782 | 33.278 | 45.646 |
| Long-term debt | 4.845 | 4.852 | 17.630 | 14.799 | 133 | 0 |
| Short-term debt | 3.425 | 6.270 | 9.172 | 41.791 | 99.906 | 45.048 |
| Total debt | 8.270 | 11.122 | 26.802 | 56.590 | 100.039 | 45.048 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2013 | — | — |
CJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMARTKEEPER HOLDING ApS | Company | 25.0% | 25.0% | 2019 |
TRENDKEEPER HOLDING ApS | Company | 20.0% | 20.0% | 2020 |
JAGHI TRADE A/S | Company | 15.0% | 15.0% | 2018 |
| Individual | 10.0% | 10.0% | 2015 | |
RENEW ENERGY CONSULT ApS | Company | 20.0% | 20.0% | 2013 |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Lægaard Jensen | Management | 0 companies |
| Carsten Jensen | Management | 0 companies |
| Roland Persson | Board of Directors | 0 companies |
| Kenneth Bach Holmegaard | Board of Directors | 0 companies |
| Geza Oskar Balint | Board of Directors | 0 companies |
| Carlos Finn Melia Christensen | Board of Directors | 0 companies |
| Brian Lund Mollerup | Chairman | 0 companies |
| Ole Schielder Kristoffersen | Board of Directors | 0 companies |
| Jeppe Øvli Øvlesen | Board of Directors | 0 companies |
| Thomas Erik Frithiof Holmgren | Board of Directors | 0 companies |
| Steen Frederiksen | Chairman | 0 companies |
| Lars Thinggaard | Board of Directors | 0 companies |
| Svend Erik Lægaard Jensen | Board of Directors | 0 companies |