| Revenue | DKK 5,4M | -468% |
| EBITDA | DKK -20,4M | -56% |
| Net profit | DKK -34M | -85% |
| Total assets | DKK 12,5M | -61% |
| Equity | DKK -22,5M | -397% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -824 | -3.281 | -3.854 | -222 | -1.477 | 5.430 |
| Staff expenses | -197 | -487 | -1.476 | -5.917 | -11.510 | -13.878 |
| EBITDA | -1.021 | -3.767 | -5.330 | -6.139 | -13.095 | -20.382 |
| Depreciation & amort. | -839 | -2.433 | -3.295 | -4.227 | -5.066 | -5.409 |
| EBIT | -1.860 | -6.201 | -8.624 | -10.366 | -18.160 | -25.791 |
| Net financials | -14 | -1.197 | -1.094 | -931 | -991 | -5.721 |
| Profit before tax | -1.874 | -7.398 | -9.678 | -11.297 | -19.152 | -31.512 |
| Tax | -399 | -1.713 | 46 | -3.503 | -768 | 2.531 |
| Net profit | -1.475 | -5.685 | -9.724 | -7.793 | -18.384 | -34.043 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 15.485 | 16.468 | 22.127 | 31.853 | 32.175 | 12.501 |
| Equity | 6.775 | 4.515 | 9.426 | 11.457 | 7.584 | -22.517 |
| Long-term debt | 3.029 | 4.796 | 4.852 | 5.125 | 2.570 | 1.343 |
| Short-term debt | 4.985 | 7.102 | 7.749 | 15.271 | 22.022 | 33.675 |
| Total debt | 8.014 | 11.898 | 12.600 | 20.396 | 24.592 | 35.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2025 | — | — |
AS Management | Management | 2023 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ENRG Holding ApS | Company | 25.0% | 25.0% | 2025 |
Mourier Capital Holding ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2025 | |
PBH INVEST ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Meikel Rose | Management | 0 companies |
| André Sode | Management | 0 companies |
| Kenneth Herschel | Chief Executive Officer | 0 companies |
| Mark Philip Jensen Mourier | Board of Directors | 0 companies |
| Christian Rangen | Board of Directors | 0 companies |
| Pelle Kristoffer Munk-Poulsen | Board of Directors | 0 companies |
| Peter Bardenfleth-Hansen | Chairman | 0 companies |
| Babak Shahbaz | Board of Directors | 0 companies |
| Patrick Pereira Nielsen | Board of Directors | 0 companies |