| Revenue | DKK 375M | +35% |
| EBITDA | DKK 75,9M | +126% |
| Net profit | DKK -1,3M | — |
| Total assets | DKK 320,6M | -6% |
| Equity | DKK 49,1M | -3% |
| Employees | 101 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | 209.175 | 211.389 | 163.160 | 156.098 | 207.517 | 277.243 | 375.016 |
| Staff expenses | -0 | -25.322 | -28.863 | -32.169 | -41.154 | -58.933 | -71.438 | -80.239 |
| EBITDA | — | 114.167 | 106.563 | 47.003 | 8.700 | 15.362 | 33.557 | 75.890 |
| Depreciation & amort. | -0 | -110.821 | -105.829 | -46.739 | -9.208 | -14.228 | -31.373 | -71.838 |
| EBIT | — | 3.346 | 734 | 264 | -508 | 1.134 | 2.184 | 4.052 |
| Net financials | 0 | -3.067 | -728 | -264 | -29 | -1.135 | -2.184 | -5.688 |
| Profit before tax | — | 279 | 6 | 0 | -537 | -1 | 0 | -1.636 |
| Tax | -0 | 103 | 6 | -0 | -537 | -1 | -0 | -361 |
| Net profit | — | 176 | 0 | 0 | 0 | 0 | 0 | -1.275 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 304.953 | 155.740 | 124.517 | 126.603 | 174.150 | 241.697 | 340.341 | 320.635 |
| Equity | 50.176 | 50.352 | 50.352 | 50.352 | 50.352 | 50.352 | 50.352 | 49.077 |
| Long-term debt | 190.000 | 65.002 | 35.001 | 35.001 | 95.005 | 145.011 | 205.005 | 205.000 |
| Short-term debt | 20.626 | 17.743 | 31.507 | 39.995 | 28.793 | 44.216 | 30.155 | 23.849 |
| Total debt | 210.626 | 82.745 | 66.508 | 74.996 | 123.798 | 189.227 | 235.160 | 228.849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FW Management | Management | 2018 | — | — |
ME Deputy | Deputy | 2026 | — | — |
EJ | Deputy | 2026 | — | — |
SM Founder | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Energinet | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lervad Lundø | Chief Executive Officer | 0 companies |
| Flemming Wibroe | Management | 0 companies |
| Mads Emil Blønd Andersen | Deputy | 0 companies |
| Elin Jensine Libach Hansen | Deputy | 0 companies |
| Simon Milthers | Founder | 0 companies |
| Nicolaj Nørgaard Peulicke | Board of Directors | 0 companies |
| Thomas Als Egebo | Chairman | 0 companies |
| Hans Erik Kristoffersen | Board of Directors | 0 companies |
| Torben Møller | Board of Directors | 0 companies |
| Morten Munck Hansen | Board of Directors | 0 companies |
| Julie Sigh | Board of Directors | 0 companies |
| Peder Østermark Andreasen | Chairman | 0 companies |
| Signe Horn Rosted | Chairman | 0 companies |
| Thomas Berg Jakobsen | Board of Directors | 0 companies |
| Torben Thyregod | Board of Directors | 0 companies |
| Søren Dupont Kristensen | Board of Directors | 0 companies |