| Revenue | DKK 126K | -301% |
| EBITDA | DKK -138K | -119% |
| Net profit | DKK -108K | -143% |
| Total assets | DKK 144K | +17% |
| Equity | DKK 6K | -95% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 471 | 79 | 173 | 367 | 93 | -46 | -9 | -13 | -17 | -9 | -11 | -63 | 126 |
| Staff expenses | -417 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -263 |
| EBITDA | 54 | 79 | 173 | 367 | 93 | -46 | -9 | -13 | -12 | -9 | -11 | -63 | -138 |
| Depreciation & amort. | -17 | -49 | -51 | -51 | -88 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 37 | 30 | 121 | 316 | 5 | -46 | -9 | -13 | -12 | -9 | -11 | -63 | -138 |
| Net financials | -1 | 0 | -4 | -1 | 3 | 15 | 12 | 6 | 6 | 6 | 6 | 6 | -0 |
| Profit before tax | 36 | 30 | 117 | 314 | 8 | -31 | 3 | -7 | -7 | -3 | -5 | -57 | -138 |
| Tax | -0 | -0 | -0 | -0 | -0 | -40 | 1 | 31 | 3 | -1 | -1 | -12 | -30 |
| Net profit | 36 | 30 | 117 | 314 | 8 | 9 | 2 | -38 | -9 | -2 | -4 | -44 | -108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 361 | 337 | 846 | 672 | 550 | 237 | 191 | 182 | 180 | 188 | 122 | 144 |
| Equity | — | 60 | 177 | 492 | 500 | 509 | 211 | 173 | 164 | 162 | 158 | 113 | 6 |
| Long-term debt | 189 | 223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 106 | 78 | 160 | 354 | 172 | 41 | 26 | 17 | 18 | 19 | 30 | 9 | 138 |
| Total debt | 295 | 301 | 160 | 354 | 172 | 41 | 26 | 17 | 18 | 19 | 30 | 9 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 2011 | — | — |
EJ Management | Management | 2002 | — | — |
KE Founder | Founder | 2002 | — | — |
MK Founder | Founder | 2002 | — | — |
SJ Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORMFIBER DENMARK ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Andersen | Management | 0 companies |
| Erik Jepsen | Management | 0 companies |
| Klaus Eiskjær Jepsen | Founder | 0 companies |
| Marianne Kjølby | Founder | 0 companies |
| Steen Jepsen | Founder | 0 companies |
| Thorkil Krag | Board of Directors | 0 companies |
| Tage Meinertz Nilsson | Chairman | 0 companies |
| Morten Stenbro | Chairman | 0 companies |