| Revenue | DKK -837K | +23% |
| EBITDA | DKK -897K | -31% |
| Net profit | DKK -30,1M | -46% |
| Total assets | DKK 914,4M | +2% |
| Equity | DKK 120,4M | -20% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -16.047 | -250 | -683 | -837 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -16.047 | -250 | -683 | -897 |
| Depreciation & amort. | -0 | -0 | -8.295 | -16.530 |
| EBIT | -16.047 | -250 | -8.978 | -17.427 |
| Net financials | -10.213 | -6.736 | -8.978 | -13.986 |
| Profit before tax | -26.260 | -6.986 | -17.956 | -31.413 |
| Tax | -0 | -12.490 | 2.760 | -1.270 |
| Net profit | -26.260 | 5.504 | -20.716 | -30.143 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 605.255 | 905.660 | 895.856 | 914.392 |
| Equity | 145.036 | 171.304 | 150.588 | 120.445 |
| Long-term debt | 457.920 | 670.310 | 670.310 | 671.256 |
| Short-term debt | 2.299 | 64.046 | 74.958 | 122.691 |
| Total debt | 460.219 | 734.356 | 745.268 | 793.947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
HV Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AI Founder | Founder | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Byberg | Chief Executive Officer | 0 companies |
| Henrik Vestergaard Laursen | Chief Executive Officer | 0 companies |
| AIP Infrastructure LP. | Founder | 0 companies |
| Nigel David Hildyard | Board of Directors | 0 companies |
| Stine Birk | Chairman | 0 companies |
| Yujin Ide | Board of Directors | 0 companies |