| Revenue | DKK -200K | -28% |
| EBITDA | DKK -200K | +28% |
| Net profit | DKK -104K | +64% |
| Total assets | DKK 198K | +53% |
| Equity | DKK -12K | -113% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.215 | -440 | -112 | -327 | -106 | 117 | 1.425 | -278 | -200 |
| Staff expenses | -26 | -30 | -15 | -26 | -37 | -162 | -1 | -0 | -0 |
| EBITDA | -1.241 | -470 | -127 | -353 | -143 | -45 | 1.424 | -278 | -200 |
| Depreciation & amort. | -291 | -1.163 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.532 | -1.632 | -127 | -353 | -143 | -45 | 1.424 | -278 | -200 |
| Net financials | -97 | -125 | -138 | -164 | -203 | -212 | 2.209 | -17 | 4 |
| Profit before tax | -1.629 | -1.758 | -265 | -518 | -346 | -256 | 3.633 | -295 | -196 |
| Tax | -353 | -392 | -19 | -154 | -106 | -56 | 13 | -3 | -92 |
| Net profit | -1.276 | -1.366 | -246 | -364 | -240 | -200 | 3.621 | -293 | -104 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.114 | 269 | 133 | 406 | 357 | 250 | 43 | 129 | 198 |
| Equity | -1.226 | -2.592 | -2.838 | -3.203 | -3.443 | -3.643 | 16 | 92 | -12 |
| Long-term debt | 0 | 1.453 | 2.952 | 3.589 | 3.767 | 3.808 | 0 | 0 | 0 |
| Short-term debt | 3.340 | 1.408 | 19 | 20 | 33 | 85 | 27 | 37 | 210 |
| Total debt | 3.340 | 2.861 | 2.971 | 3.609 | 3.800 | 3.893 | 27 | 37 | 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AC Management | Management | 2025 | — | — |
SH Management | Management | 2022 | — | — |
NH Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CoGrow ApS | Company | 50.0% | 50.0% | 2023 |
| Individual | 20.0% | 20.0% | 2023 | |
Antvorskov Renewables ApS | Company | 20.0% | 20.0% | 2022 |
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Christian Hedegaard Koksbang | Management | 0 companies |
| Søren Horn Petersen | Management | 0 companies |
| Niels Henrik Sørensen | Management | 0 companies |
| Samir Mahendra Shah | Board of Directors | 0 companies |
| Chaitali Shah | Board of Directors | 0 companies |
| Ryan Hagelskjær Lauridsen | Board of Directors | 0 companies |