| Revenue | DKK -22,6M | -351% |
| EBITDA | DKK -111,4M | -95% |
| Net profit | DKK -124,9M | -97% |
| Total assets | DKK 243,9M | +112% |
| Equity | DKK -106,9M | -1155% |
| Employees | 141 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -2.937 | -12.454 | -268 | 9.017 | -22.600 |
| Staff expenses | -10.260 | -15.800 | -41.205 | -66.301 | -68.441 |
| EBITDA | -13.197 | -28.255 | -41.473 | -57.284 | -111.445 |
| Depreciation & amort. | -99 | -128 | -3.280 | -4.011 | -8.209 |
| EBIT | -13.296 | -28.382 | -44.753 | -61.295 | -119.654 |
| Net financials | -90 | -921 | -1.909 | -3.398 | -7.017 |
| Profit before tax | -13.387 | -29.303 | -46.662 | -64.693 | -126.671 |
| Tax | -128 | -803 | -3.404 | -1.153 | -1.741 |
| Net profit | -13.259 | -28.500 | -43.258 | -63.539 | -124.930 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.390 | 42.321 | 74.065 | 114.924 | 243.866 |
| Equity | -1.716 | 858 | 13.675 | 10.135 | -106.934 |
| Long-term debt | 2.711 | 22.653 | 31.119 | 33.008 | 0 |
| Short-term debt | 6.395 | 18.811 | 29.272 | 71.781 | 350.800 |
| Total debt | 9.106 | 41.463 | 60.391 | 104.789 | 350.800 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MW Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
TH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
Nordic Alpha Partners Fund I K/S | Company | 33.3% | 33.3% | 2023 |
| Individual | 50.0% | 50.0% | 2019 | |
NoPlanetB Holding ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 10.0% | 10.0% | 2023 | |
AURA A/S | Company | 20.0% | 20.0% | 2023 |
AURA ENERGI A.M.B.A. | Company | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mathias Wiecher | Chief Executive Officer | 0 companies |
| Tore Harritshøj Jensen | Chief Executive Officer | 0 companies |
| Julien Nino Louis Pierre Tanguy | Board of Directors | 0 companies |
| Ran Eloya | Chairman | 0 companies |
| Laurits Mathias Bach Sørensen | Board of Directors | 0 companies |
| Jannik Bray Christensen | Board of Directors | 0 companies |
| Torben Lemvig Fog | Chairman | 0 companies |
| Diane Emmanuelle Anne Coliche | Chairman | 0 companies |
| Rasmus Lund | Board of Directors | 0 companies |
| Pierre Armel Christophe Antoine Marie Jalady | Board of Directors | 0 companies |
| Mette Marie Ostenfeld | Board of Directors | 0 companies |