| Revenue | DKK -4,1M | +11% |
| EBITDA | DKK -9,1M | +6% |
| Net profit | DKK -15,8M | +13% |
| Total assets | DKK 9M | -20% |
| Equity | DKK -32,6M | -94% |
| Employees | 7 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 2 | -1.238 | -3.028 | -9.541 | -7.951 | -3.646 | -4.062 |
| Staff expenses | -337 | -1.967 | -3.810 | -5.120 | -5.209 | -6.079 | -4.950 |
| EBITDA | -363 | -3.205 | -6.839 | -14.661 | -13.160 | -9.725 | -9.103 |
| Depreciation & amort. | -1 | -2 | -183 | -66 | -264 | -346 | -391 |
| EBIT | -363 | -3.207 | -7.021 | -14.727 | -13.424 | -10.071 | -9.494 |
| Net financials | 0 | -6 | -35 | -168 | -4.867 | -8.803 | -7.002 |
| Profit before tax | -363 | -3.212 | -7.057 | -14.895 | -18.291 | -18.873 | -16.496 |
| Tax | -0 | -696 | -1.105 | -1.825 | -984 | -833 | -740 |
| Net profit | -363 | -2.517 | -5.951 | -13.070 | -17.306 | -18.040 | -15.756 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 329 | 2.973 | 6.477 | 15.832 | 17.582 | 11.255 | 8.970 |
| Equity | 179 | 2.623 | 3.833 | 11.641 | 1.193 | -16.848 | -32.603 |
| Long-term debt | 0 | 0 | 1.700 | 3.188 | 15.800 | 24.673 | 36.244 |
| Short-term debt | 150 | 351 | 944 | 1.002 | 590 | 3.430 | 5.329 |
| Total debt | 150 | 351 | 2.644 | 4.191 | 16.390 | 28.103 | 41.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2022 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AM Management | Management | 2018 | — | — |
MM Management | Management | 2018 | — | — |
PD Management | Management | 2022 | — | — |
JP Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JJ Management | Management | 2019 | — | — |
AA Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Løcke Holding ApS | Company | 20.0% | 20.0% | 2020 |
STORMROSE HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
Johan Juul Holding ApS | Company | 10.0% | 10.0% | 2022 |
MTI SolarSack Invest A/S | Company | 10.0% | 10.0% | 2020 |
AMVI Holding ApS | Company | 10.0% | 10.0% | 2021 |
Megatrend Invest A/S | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Bundgaard | Management | 0 companies |
| Jacob Thorup Cohn | Chief Executive Officer | 0 companies |
| Anders Mazanti Reimer | Management | 0 companies |
| Martin Moos | Management | 0 companies |
| Poul David Faurby Videbæk | Management | 0 companies |
| Jonas Pilgaard | Chief Executive Officer | 0 companies |
| Johan Juul Jensen | Management | 0 companies |
| Anders Alexander Venning Løcke | Management | 0 companies |
| Daniel Rugholm | Board of Directors | 0 companies |
| Steen Michael Donner | Board of Directors | 0 companies |
| Linda Poulsen | Board of Directors | 0 companies |
| Steen Løndal | Board of Directors | 0 companies |
| Anne-Louise Thon-Jensen | Board of Directors | 0 companies |
| Thomas Tolstrup Hansen | Board of Directors | 0 companies |
| Annemette Færch | Chairman | 0 companies |
| Felix Brooks-Church | Board of Directors | 0 companies |
| Torben Bjerrisgaard Lange | Board of Directors | 0 companies |
| Jan Mattsson | Chairman | 0 companies |
| Katja Iversen | Board of Directors | 0 companies |
| Mulenga Muleba | Board of Directors | 0 companies |
| Michael Nørgaard Jensen | Board of Directors | 0 companies |