| Revenue | DKK 45,3M | +6% |
| EBITDA | DKK 7,7M | -17% |
| Net profit | DKK 4,8M | -20% |
| Total assets | DKK 47,9M | +6% |
| Equity | DKK 30,4M | +19% |
| Employees | 38 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.380 | 17.885 | 21.065 | — | 25.092 | 23.264 | 23.779 | 22.885 | 27.328 | 30.269 | 36.979 | 42.784 | 45.305 |
| Staff expenses | -0 | -5.340 | -5.210 | -5.925 | -6.226 | -6.735 | -6.663 | -6.881 | -7.911 | -9.038 | -10.242 | -12.578 | -14.966 |
| EBITDA | 626 | -2.631 | 2.795 | 3.337 | 4.154 | 2.909 | 3.736 | 2.893 | 6.018 | 6.652 | 6.965 | 9.258 | 7.680 |
| Depreciation & amort. | -0 | -0 | -0 | -1.052 | -1.547 | -1.061 | -1.095 | -421 | -312 | -236 | -202 | -722 | -1.096 |
| EBIT | 626 | -2.631 | 2.795 | 2.285 | 2.607 | 1.848 | 2.642 | 2.472 | 5.706 | 6.416 | 6.763 | 8.536 | 6.584 |
| Net financials | -275 | -190 | -355 | -610 | -513 | -380 | -324 | -607 | -870 | -625 | -553 | -828 | -353 |
| Profit before tax | 350 | -2.821 | 2.440 | 1.674 | 2.094 | 1.468 | 2.318 | 1.866 | 4.835 | 5.791 | 6.209 | 7.708 | 6.230 |
| Tax | 151 | -674 | 639 | 465 | 518 | 394 | 563 | 461 | 1.057 | 1.344 | 1.449 | 1.783 | 1.471 |
| Net profit | 200 | -2.147 | 1.801 | 1.209 | 1.576 | 1.074 | 1.755 | 1.404 | 3.778 | 4.447 | 4.760 | 5.925 | 4.760 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.494 | 23.746 | 31.619 | 38.937 | 30.153 | 28.722 | 31.360 | 36.423 | 24.854 | 37.192 | 42.701 | 45.256 | 47.890 |
| Equity | 10.077 | 7.930 | 9.731 | 10.939 | 12.515 | 13.589 | 15.345 | 16.749 | 10.528 | 14.975 | 19.735 | 25.660 | 30.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 735 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.417 | 15.816 | 21.888 | 27.997 | 17.638 | 15.132 | 16.015 | 19.649 | 13.592 | 22.217 | 22.967 | 19.597 | 17.470 |
| Total debt | 10.417 | 15.816 | 21.888 | 27.997 | 17.638 | 15.132 | 16.015 | 19.674 | 14.327 | 22.217 | 22.967 | 19.597 | 17.470 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
KE Management | Management | 2000 | — | — |
TF Management | Management | 2002 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
JE Management | Management | 2008 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
BL Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
TD Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
MP Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LH Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAN-FOAM ApS | Company | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Knud Erik Hansen | Management | 0 companies |
| Thomas Frederik Bay | Management | 0 companies |
| Michael Ballesgaard Elefsen | Chief Executive Officer | 0 companies |
| Johan Eklöf | Management | 0 companies |
| Mathias Henning Ingvarsson | Chief Executive Officer | 0 companies |
| Bjarne Lauridsen | Chief Executive Officer | 0 companies |
| Tobin David James | Chief Executive Officer | 0 companies |
| Mathias Henning Ingvarsson | Chief Executive Officer | 0 companies |
| Mark Pedersen | Chief Executive Officer | 0 companies |
| Lars Hansen | Chief Executive Officer | 0 companies |
| Jeffrey Porter Heath | Board of Directors | 0 companies |
| Åke Mikael Magnusson | Board of Directors | 0 companies |
| Dag Landvik | Chairman | 0 companies |
| Lars Wildenschild | Board of Directors | 0 companies |
| Lars Herman Petersen | Board of Directors | 0 companies |
| Britta Madsen | Board of Directors | 0 companies |
| Hansbart Bastiaan Wijnand | Board of Directors | 0 companies |
| Dale Ed Williams | Board of Directors | 0 companies |
| Barry Alan Hytinen | Board of Directors | 0 companies |
| Bhaskar Rao | Chairman | 0 companies |
| Dirk Volker Hupfer | Board of Directors | 0 companies |
| Robert Browning Trussell | Board of Directors | 0 companies |
| Vera Lykkesborg Petersen | Board of Directors | 0 companies |
| David Montgomery | Board of Directors | 0 companies |