| Revenue | DKK 18M | +7% |
| EBITDA | DKK 18M | +7% |
| Net profit | DKK 7,7M | +13% |
| Total assets | DKK 162,3M | -2% |
| Equity | DKK 54,8M | +19% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | 19.742 | 21.454 | 18.771 | 19.132 | 17.671 | 19.574 | 19.046 | 16.845 | 18.028 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | 16.979 | 18.521 | 18.771 | 19.132 | 17.671 | 19.574 | 19.046 | 16.845 | 18.028 |
| Depreciation & amort. | -0 | -8.038 | -8.038 | -8.038 | -8.038 | -5.445 | -5.445 | -5.445 | -5.445 | -5.445 |
| EBIT | -7 | 8.941 | 10.483 | 10.733 | 11.094 | 12.226 | 14.129 | 13.601 | 11.400 | 12.583 |
| Net financials | 0 | -5.666 | -5.824 | -5.124 | -3.959 | -4.234 | -3.919 | -3.745 | -2.837 | -2.699 |
| Profit before tax | -7 | 3.275 | 4.659 | 5.609 | 7.135 | 7.992 | 10.210 | 9.856 | 8.563 | 9.884 |
| Tax | -2 | 1.088 | 1.340 | 1.232 | 1.530 | 1.672 | 2.309 | 2.051 | 1.724 | 2.174 |
| Net profit | -6 | 2.187 | 3.319 | 4.377 | 5.605 | 6.320 | 7.901 | 7.805 | 6.839 | 7.710 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157 | 206.633 | 199.583 | 190.232 | 183.296 | 176.827 | 184.112 | 171.062 | 165.467 | 162.285 |
| Equity | 44 | 252 | 3.951 | 6.770 | 11.179 | 19.165 | 32.181 | 38.917 | 46.116 | 54.775 |
| Long-term debt | 0 | 191.833 | 180.476 | 166.779 | 153.796 | 138.594 | 119.227 | 105.085 | 90.553 | 75.752 |
| Short-term debt | 113 | 13.596 | 14.176 | 15.703 | 17.276 | 16.842 | 23.056 | 12.913 | 12.394 | 12.340 |
| Total debt | 113 | 205.429 | 194.652 | 182.482 | 171.072 | 155.436 | 142.283 | 117.998 | 102.947 | 88.092 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2020 | — | — |
PA Management | Management | 2025 | — | — |
Jv Management | Management | 2017 | — | — |
JS Management | Management | 2020 | — | — |
AD Management | Management | 2016 | — | — |
MB Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Capviva Solarpark Vandel Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Magnus Glissmann Bojer-Larsen | Management | 0 companies |
| Peter Amstrup-Kappel | Management | 0 companies |
| Jochem van Rijn | Management | 0 companies |
| Jacob Simonsen | Management | 0 companies |
| Anders Dolmer | Management | 0 companies |
| Martin Bjerge | Management | 0 companies |
| Christian Georg Peter Moltke | Chairman | 0 companies |