| Revenue | DKK 3,9M | -13% |
| EBITDA | DKK -7,9M | +6% |
| Net profit | DKK -12,9M | -22% |
| Total assets | DKK 2,5M | -40% |
| Equity | DKK -91,7M | -16% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -376 | -2.409 | -3.652 | -2.896 | -4.578 | -3.491 | 548 | -1.817 | 16.528 | -2.236 | 4.519 | 3.923 |
| Staff expenses | -126 | -1.209 | -1.636 | -3.466 | -11.749 | -21.470 | -26.556 | -27.957 | -20.282 | -16.226 | -12.989 | -11.856 |
| EBITDA | -503 | -3.619 | -5.287 | -6.361 | -16.327 | -24.961 | -26.008 | -29.774 | -3.753 | -18.462 | -8.470 | -7.933 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -24 | -59 | -61 | -43 | -17 | -12 | -3 |
| EBIT | -503 | -3.619 | -5.287 | -6.361 | -16.333 | -24.985 | -26.067 | -29.835 | -3.796 | -18.479 | -8.481 | -7.936 |
| Net financials | -2 | -6 | -12 | -26 | -60 | -109 | -993 | -1.096 | -1.542 | -2.244 | -2.073 | -4.980 |
| Profit before tax | -505 | -3.625 | -5.300 | -6.388 | -16.392 | -25.094 | -27.060 | -30.931 | -5.338 | -20.723 | -10.554 | -12.916 |
| Tax | -0 | -65 | -1.485 | -0 | -1.085 | -4.517 | -2.829 | -2.058 | -0 | -2.139 | -0 | -0 |
| Net profit | -505 | -3.559 | -3.815 | -6.388 | -15.307 | -20.576 | -24.230 | -28.873 | -5.338 | -18.584 | -10.554 | -12.916 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.806 | 258 | 4.031 | 5.136 | 8.056 | 7.069 | 5.972 | 5.639 | 3.490 | 5.526 | 4.092 | 2.461 |
| Equity | 1.741 | -1.446 | 3.683 | 4.070 | -11.237 | -17.325 | -15.421 | -44.295 | -49.633 | -68.217 | -78.771 | -91.687 |
| Long-term debt | 0 | 0 | 0 | 0 | 16.775 | 20.905 | 7.714 | 36.182 | 41.416 | 64.083 | 77.067 | 86.110 |
| Short-term debt | 66 | 1.705 | 348 | 1.066 | 2.518 | 3.489 | 13.679 | 13.752 | 11.707 | 9.660 | 5.796 | 8.038 |
| Total debt | 66 | 1.705 | 348 | 1.066 | 19.293 | 24.394 | 21.393 | 49.934 | 53.123 | 73.743 | 82.863 | 94.148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PØ Management | Management | 2025 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
GO Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VAI ApS | Company | 50.0% | 50.0% | 2025 |
Nordic Build Capital ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 5.0% | 5.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2019 | |
SOLAR A/S | Company | 25.0% | 25.0% | 2019 |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 5.0% | 2015 | |
WEMOBILIZE.DK ApS | Company | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ørnskov Drechsler | Management | 0 companies |
| Klaus Randel Nyengaard | Chief Executive Officer | 0 companies |
| Gari Owain Nickson | Chief Executive Officer | 0 companies |
| Lars Rolf Dorph Jacobsen | Chief Executive Officer | 0 companies |
| Katarzyna Ewa Haczek | Board of Directors | 0 companies |
| Hugo Dorph | Chairman | 0 companies |
| Martin Koch | Board of Directors | 0 companies |
| Ulrik Branner | Chairman | 0 companies |