| Revenue | DKK -452K | -55% |
| EBITDA | DKK -1,5M | +36% |
| Net profit | DKK -14,4M | -94% |
| Total assets | DKK 13,1M | -47% |
| Equity | DKK -7,7M | -405% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Revenue | 86 | 1.212 | -2.309 | -1.003 | -452 |
| Staff expenses | -38 | -1.465 | -895 | -772 | -1.039 |
| EBITDA | 47 | -252 | -3.205 | -2.341 | -1.491 |
| Depreciation & amort. | -0 | -167 | -2.924 | -3.882 | -10.568 |
| EBIT | 47 | -419 | -6.129 | -6.224 | -12.059 |
| Net financials | -1 | 317 | -2.354 | -2.977 | -3.555 |
| Profit before tax | 46 | -102 | -8.483 | -9.201 | -15.613 |
| Tax | 12 | -106 | -1.444 | -1.745 | -1.165 |
| Net profit | 34 | 4 | -7.039 | -7.456 | -14.448 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Total assets | 291 | 21.669 | 24.081 | 24.748 | 13.091 |
| Equity | 89 | 17.022 | 9.983 | 2.527 | -7.721 |
| Long-term debt | 0 | 1.876 | 5.912 | 13.112 | 9.943 |
| Short-term debt | 202 | 2.359 | 7.841 | 6.905 | 5.782 |
| Total debt | 202 | 4.235 | 13.754 | 20.017 | 15.725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Management | Management | 2017 | — | — |
MC Unofficial title | Unofficial title | 2023 | — | — |
JH Unofficial title | Unofficial title | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAKEEN Gas Equipment ApS | Company | 20.0% | 20.0% | 2020 |
Grow365 ApS | Company | 66.7% | 66.7% | 2020 |
| Individual | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Nørgaard Bjørn | Management | 0 companies |
| Michael Christian Torben Serring | Unofficial title | 0 companies |
| Jørgen Hauschildt | Unofficial title | 0 companies |
| Bo Larsen | Board of Directors | 0 companies |
| Jacob Ilskov | Chairman | 0 companies |
| Bror Martin Linnemann Larsen | Board of Directors | 0 companies |
| Anders Christian Anderson | Board of Directors | 0 companies |