| Revenue | DKK -643K | +287% |
| EBITDA | DKK -643K | -287% |
| Net profit | DKK -528K | -266% |
| Total assets | DKK 4,9M | +2% |
| Equity | DKK 3,6M | -13% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 671 | 667 | 372 | 184 | 311 | -82 | -86 | -10 | -67 | -97 | 39 | 315 | -166 | -643 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 671 | 667 | 372 | 184 | 311 | -82 | -86 | -10 | -67 | -97 | 39 | 215 | -166 | -643 |
| Depreciation & amort. | -198 | -198 | -201 | -201 | -201 | -201 | -201 | -168 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 473 | 470 | 171 | -17 | 109 | -283 | -288 | -178 | -67 | -97 | 39 | 215 | -166 | -643 |
| Net financials | -49 | -31 | -4 | 0 | 23 | 36 | -5 | 6 | -12 | -29 | -22 | -18 | -25 | -28 |
| Profit before tax | 424 | 438 | 167 | -17 | 132 | -247 | -292 | -171 | -78 | -127 | 17 | 197 | -191 | -671 |
| Tax | 106 | 105 | 44 | -4 | 8 | -32 | -60 | -40 | -21 | -25 | 4 | 43 | -47 | -144 |
| Net profit | 318 | 333 | 123 | -13 | 125 | -215 | -233 | -131 | -57 | -102 | 13 | 153 | -144 | -528 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.291 | 6.220 | 6.066 | 5.968 | 5.975 | 5.784 | 4.743 | 4.572 | 4.634 | 4.602 | 4.799 | 4.842 | 4.769 | 4.853 |
| Equity | 4.950 | 5.283 | 5.407 | 5.393 | 5.518 | 5.303 | 4.370 | 4.239 | 4.182 | 4.081 | 4.094 | 4.247 | 4.103 | 3.576 |
| Long-term debt | 573 | 431 | 280 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 701 | 471 | 370 | 454 | 457 | 481 | 373 | 332 | 451 | 521 | 705 | 594 | 666 | 1.277 |
| Total debt | 1.274 | 902 | 650 | 574 | 457 | 481 | 373 | 332 | 451 | 521 | 705 | 594 | 666 | 1.277 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMØRUM PAPIR GRUPPEN HOLDING A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Tim Sylvester Olsen Schønwald | Management | 0 companies |
| Lis Schønwald | Chairman | 0 companies |
| Holger Søndergaard | Chairman | 0 companies |
| Josephine Schønwald Moxom | Board of Directors | 0 companies |
| Kim Hansen Schwartz | Chairman | 0 companies |