| Revenue | DKK 201K | -77% |
| EBITDA | DKK -2,3M | -28% |
| Net profit | DKK -1M | +49% |
| Total assets | DKK 3,9M | +121% |
| Equity | DKK 802K | +379% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -110 | -241 | -347 | -18 | -33 | -129 | 33 | -679 | 877 | 201 |
| Staff expenses | -3 | -0 | -0 | -0 | -0 | -0 | -1.374 | -1.329 | -2.640 | -2.463 |
| EBITDA | -113 | -241 | -347 | -18 | -33 | -129 | -1.341 | -2.008 | -1.763 | -2.261 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -113 | -241 | -347 | -18 | -33 | -129 | -1.341 | -2.008 | -1.763 | -2.261 |
| Net financials | -89 | -100 | -125 | -132 | -298 | -373 | -121 | -267 | -217 | -384 |
| Profit before tax | -202 | -341 | -472 | -150 | -330 | -502 | -1.462 | -2.276 | -1.980 | -2.645 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.636 |
| Net profit | -202 | -341 | -472 | -150 | -330 | -502 | -1.462 | -2.276 | -1.980 | -1.009 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 560 | 774 | 533 | 439 | 330 | 1.067 | 3.246 | 2.747 | 1.770 | 3.918 |
| Equity | 398 | 507 | 85 | -66 | -396 | 669 | 1.591 | 1.083 | -287 | 802 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 375 | 832 | 832 | 1.205 |
| Short-term debt | 163 | 268 | 448 | 504 | 726 | 392 | 1.273 | 826 | 1.218 | 1.905 |
| Total debt | 163 | 268 | 448 | 504 | 726 | 392 | 1.648 | 1.658 | 2.050 | 3.110 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FIRMAET LARS WIGANT ApS | Company | 20.0% | 20.0% | 2022 |
MARTIN NISSEN DAHL HOLDING ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 10.0% | 10.0% | 2022 | |
MICHENERGY HOLDING ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2022 | |
JENSEN BYG HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
EXOWAVE ApS | Company | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Gabriele Rampinelli | Chief Executive Officer | 0 companies |
| Lars Wigant | Chief Executive Officer | 0 companies |
| Poul Albaek Winslow | Board of Directors | 0 companies |
| Michael Smedegaard | Board of Directors | 0 companies |