| Revenue | DKK 14,8M | -6% |
| EBITDA | DKK 3,4M | +16% |
| Net profit | DKK -378K | +29% |
| Total assets | DKK 52,9M | -6% |
| Equity | DKK 16,4M | -2% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.428 | 9.375 | 9.539 | 10.226 | 11.942 | 13.392 | 14.969 | 14.645 | 18.502 | 23.872 | 21.745 | 15.787 | 14.811 |
| Staff expenses | -6.832 | -7.366 | -7.245 | -7.464 | -8.134 | -9.420 | -11.289 | -10.747 | -12.546 | -15.661 | -15.549 | -12.874 | -11.436 |
| EBITDA | 1.595 | 2.010 | 2.294 | 2.762 | 3.808 | 3.972 | 3.681 | 3.898 | 5.956 | 8.211 | 6.188 | 2.913 | 3.375 |
| Depreciation & amort. | 531 | 748 | 743 | 744 | 967 | -746 | -1.198 | -1.530 | -1.924 | -2.652 | -2.137 | -2.254 | -2.473 |
| EBIT | 1.065 | 1.262 | 1.550 | 2.018 | 2.841 | 3.226 | 2.483 | 2.369 | 4.032 | 5.559 | 4.051 | 659 | 902 |
| Net financials | -779 | -1.126 | -952 | -719 | -500 | -526 | -680 | -992 | -959 | -770 | 161 | -1.342 | -1.387 |
| Profit before tax | 286 | 136 | 599 | 1.299 | 2.341 | 2.699 | 1.802 | 1.377 | 3.073 | 4.789 | 4.212 | -684 | -485 |
| Tax | 77 | 3 | 132 | 280 | 514 | 594 | 394 | 304 | 681 | 1.055 | 928 | -150 | -107 |
| Net profit | 209 | 133 | 467 | 1.019 | 1.827 | 2.105 | 1.408 | 1.074 | 2.392 | 3.734 | 3.284 | -534 | -378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.862 | 20.216 | 20.268 | 19.567 | 19.534 | 30.616 | 44.138 | 51.633 | 52.958 | 52.471 | 51.385 | 56.437 | 52.926 |
| Equity | 2.276 | 2.408 | 2.875 | 3.894 | 5.521 | 7.426 | 8.435 | 9.308 | 11.328 | 14.767 | 17.657 | 16.729 | 16.351 |
| Long-term debt | 6.989 | 8.219 | 6.871 | 5.249 | 3.482 | 9.886 | 17.473 | 23.857 | 22.310 | 16.361 | 14.780 | 18.244 | 17.942 |
| Short-term debt | 11.313 | 9.300 | 10.103 | 9.724 | 9.317 | 11.497 | 16.028 | 15.962 | 16.133 | 17.349 | 14.707 | 17.373 | 14.649 |
| Total debt | 18.301 | 17.519 | 16.974 | 14.973 | 12.799 | 21.382 | 33.501 | 39.819 | 38.443 | 33.710 | 29.487 | 35.617 | 32.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Founder | Founder | 2003 | — | — |
AM Founder | Founder | 2003 | — | — |
TB Management | Management | 2003 | — | — |
LM Management | Management | 2012 | — | — |
HK Founder | Founder | 2003 | — | — |
JM Management | Management | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TINEBP HOLDING ApS | Company | 20.0% | 20.0% | 2009 |
HK HOLDING, SKØDSTRUP ApS | Company | 20.0% | 20.0% | 2019 |
FLEXO WASH HOLDING ApS | Company | 15.0% | 15.0% | 2019 |
| Individual | 15.0% | 15.0% | 2019 | |
| Individual | 5.0% | 5.0% | 2009 | |
| Individual | 15.0% | 0.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Knud Jørgen Jørgensen | Founder | 0 companies |
| Annette Mackenhauer Thomsen | Founder | 0 companies |
| Tine Bilstrup Petersen | Management | 0 companies |
| Lars Mark | Management | 0 companies |
| Henning Kongstad | Founder | 0 companies |
| Jan Mikael Johnsen | Management | 0 companies |
| Henrik Lind | Board of Directors | 0 companies |
| Keld Iversen | Board of Directors | 0 companies |
| Torben Frigaard Rasmussen | Board of Directors | 0 companies |
| Mogens Andreas Eiler Gloggengiehser | Board of Directors | 0 companies |
| Lars Conradsen Kongstad | Board of Directors | 0 companies |
| Mads Conradsen Kongstad | Chairman | 0 companies |