| Revenue | DKK 6,3M | +0% |
| EBITDA | DKK -1,9M | +14% |
| Net profit | DKK -1,5M | -57% |
| Total assets | DKK 2,1M | +37% |
| Equity | DKK -6,5M | -31% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | 1.702 | 7.501 | 3.985 | 2.270 | 4.751 | 6.290 | 6.268 |
| Staff expenses | -377 | -3.332 | -2.979 | -3.457 | -5.005 | -4.686 | -4.476 |
| EBITDA | 1.325 | 584 | 1.007 | -1.187 | -3.831 | -2.153 | -1.854 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -4 |
| EBIT | 1.325 | 584 | 1.007 | -1.187 | -3.831 | -2.153 | -1.858 |
| Net financials | -1 | -7 | -4 | -7 | -33 | -58 | -53 |
| Profit before tax | 1.325 | 576 | 1.003 | -1.194 | -3.864 | -2.211 | -1.911 |
| Tax | 334 | 150 | 227 | -259 | -48 | -1.242 | -387 |
| Net profit | 991 | 427 | 775 | -935 | -3.816 | -969 | -1.524 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.945 | 1.390 | 2.475 | 1.294 | 985 | 1.562 | 2.137 |
| Equity | 1.071 | 123 | 738 | -197 | -4.013 | -4.982 | -6.506 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 650 | 1.152 | 1.430 | 1.443 | 4.998 | 6.544 | 8.643 |
| Total debt | 650 | 1.152 | 1.430 | 1.443 | 4.998 | 6.544 | 8.643 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PA Management | Management | 2013 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HL Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
HU Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
NW Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NRGI HOLDING A/S | Company | 100.0% | 100.0% | 2020 |
Spring Venture Invest 1 ApS | Company | 25.0% | 25.0% | 2017 |
WAGNER LUND HOLDING APS | Company | 10.0% | 10.0% | 2017 |
| Individual | 10.0% | 10.0% | 2015 | |
PASEBA ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Kim Soren | Chief Executive Officer | 0 companies |
| Palle Andersen | Management | 0 companies |
| Henrik Aage Sørensen | Chief Executive Officer | 0 companies |
| Heidi Lind Poulsen | Chief Executive Officer | 0 companies |
| Henrik Ulf Christensen | Chief Executive Officer | 0 companies |
| Nikolaj Westerbjerg Pfeiffer | Chief Executive Officer | 0 companies |
| Søren Smidt-Jensen | Chief Executive Officer | 0 companies |
| Peter Siestø Brockdorff | Chairman | 0 companies |
| Ole Sognstrup Svenningsen | Board of Directors | 0 companies |
| Jens Henrik Haahr | Board of Directors | 0 companies |
| Morten Bryder Pedersen | Board of Directors | 0 companies |