| Revenue | DKK -2,8M | -115% |
| EBITDA | DKK -3,1M | +92% |
| Net profit | DKK 376K | +101% |
| Total assets | DKK 126,7M | -48% |
| Equity | DKK 85,5M | -8% |
| Employees | 1 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -1.385 | -1.598 | -1.161 | 370.586 | 396.722 | 998.671 | 18.154 | -2.771 |
| Staff expenses | -616 | -1.121 | -1.405 | -0 | -0 | -22.109 | -829 | -338 |
| EBITDA | -2.001 | -2.719 | -2.566 | 65.520 | 10.306 | 204.976 | -38.522 | -3.109 |
| Depreciation & amort. | -0 | -6 | -19 | -36 | -0 | -0 | -0 | -70 |
| EBIT | -2.001 | -2.724 | -2.585 | 65.484 | 10.306 | 204.976 | -38.522 | -3.179 |
| Net financials | -11 | -1.578 | 85 | 241.013 | 1.557 | 2.861.121 | -12.361 | 3.052 |
| Profit before tax | -2.012 | -4.302 | -2.500 | 306.497 | 57.158 | 3.066.097 | -50.883 | -127 |
| Tax | -440 | -624 | -1.059 | 11.826 | 2.605 | 43.668 | -9.375 | -503 |
| Net profit | -1.572 | -3.679 | -1.441 | 294.671 | 54.553 | 3.022.429 | -41.508 | 376 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.407 | 3.559 | 114.899 | 755.270 | 1.335.359 | 518.402 | 242.842 | 126.651 |
| Equity | -965 | -4.644 | -6.084 | 288.590 | 243.310 | 134.154 | 92.646 | 85.526 |
| Long-term debt | 2.010 | 6.493 | 17.805 | 21.728 | 14.147 | 2.576 | 4.420 | 3.305 |
| Short-term debt | 362 | 438 | 103.178 | 444.952 | 1.073.471 | 381.672 | 145.776 | 37.820 |
| Total debt | 2.373 | 6.930 | 120.982 | 466.680 | 1.087.618 | 384.248 | 150.196 | 41.125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2025 | — | — |
LM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OMOL Holding ApS | Company | 33.3% | 33.3% | 2023 |
Brave Solar Holding II ApS | Company | 20.0% | 20.0% | 2020 |
GMOL Holding 3 ApS | Company | 15.0% | 15.0% | 2023 |
Lagopus Holding ApS | Company | 10.0% | 10.0% | 2025 |
JS Ventures Holding ApS | Company | 10.0% | 10.0% | 2023 |
Brave Solar ApS | Company | 5.0% | 5.0% | 2025 |
LAGOPUS ApS | Company | 10.0% | 10.0% | 2019 |
JS Ventures ApS | Company | 10.0% | 10.0% | 2019 |
Holdingselskabet LMS ApS | Company | 5.0% | 5.0% | 2020 |
Energi Innovation ApS | Company | 25.0% | 25.0% | 2018 |
CMOL HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
BeGreen Holding ApS | Company | 25.0% | 25.0% | 2018 |
CMOL Holding ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Amstrup-Kappel | Management | 0 companies |
| Lars Møller Salling | Chief Executive Officer | 0 companies |
| Anders Dolmer | Chief Executive Officer | 0 companies |
| Poul Søndermark Svendsen | Board of Directors | 0 companies |
| Erik Holst Jørgensen | Board of Directors | 0 companies |
| Otto Joachim Peter Moltke | Board of Directors | 0 companies |
| Jens Blomgren-Hansen | Chairman | 0 companies |
| Jacob Simonsen | Board of Directors | 0 companies |
| Reinhold Beerling | Board of Directors | 0 companies |
| Christian Georg Peter Moltke | Board of Directors | 0 companies |