| Revenue | — | — |
| EBITDA | DKK -55K | -20% |
| Net profit | DKK 8,3M | +6% |
| Total assets | DKK 110,2M | -6% |
| Equity | DKK 104,7M | -11% |
| Employees | — | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Revenue | 53.653 | 68.098 | 0 | 0 | 0 | — |
| Staff expenses | -0 | -37.786 | -0 | -0 | -0 | -0 |
| EBITDA | 25.432 | 30.963 | -2.612 | 1.473 | -46 | -55 |
| Depreciation & amort. | -16.484 | -8.717 | -0 | -0 | -0 | -0 |
| EBIT | 8.948 | 22.246 | -2.612 | 1.473 | -46 | -55 |
| Net financials | -2.613 | -1.820 | 15.290 | 14.055 | 7.953 | 8.474 |
| Profit before tax | 6.335 | 20.426 | 12.678 | 15.528 | 7.907 | 8.419 |
| Tax | 2.525 | 5.216 | 120 | 60 | 62 | 101 |
| Net profit | 3.810 | 15.210 | 11.087 | 15.468 | 7.845 | 8.318 |
| Item | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Total assets | 201.217 | 194.338 | 114.241 | 109.541 | 117.413 | 110.240 |
| Equity | 68.100 | 83.009 | 94.041 | 109.509 | 117.354 | 104.670 |
| Long-term debt | 0 | 3.508 | 0 | 0 | 0 | 0 |
| Short-term debt | 130.079 | 105.572 | 20.200 | 32 | 59 | 5.570 |
| Total debt | 130.079 | 111.329 | 20.200 | 32 | 59 | 5.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Management | Management | 2018 | — | — |
JH Management | Management | 2018 | — | — |
BK Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Grid Solutions ApS | Company | 100.0% | 100.0% | 2021 |
KAMP SKANDERBORG HOLDING ApS | Company | 5.0% | 0.0% | 2018 |
Lanpri ApS | Company | 5.0% | 0.0% | 2018 |
KR 332 ApS | Company | 100.0% | 100.0% | 2018 |
Via Equity Fond III K/S | Company | 66.7% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Prisak | Management | 0 companies |
| Jesper Hørsholt | Management | 0 companies |
| Bent Kemplar | Management | 0 companies |
| Peter Thorlund Haahr | Chairman | 0 companies |
| Michael Reeslev | Board of Directors | 0 companies |
| David Zytomierski | Board of Directors | 0 companies |
| Caroline Brandt Lilja | Board of Directors | 0 companies |
| Bo Benny Helge Zakrisson | Chairman | 0 companies |