| Revenue | DKK 340K | +24% |
| EBITDA | DKK 340K | +24% |
| Net profit | DKK 153K | +301% |
| Total assets | DKK 5,9M | +35% |
| Equity | DKK 3,7M | +37% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 460 | 469 | 523 | 339 | 357 | 175 | 447 | 569 | 454 | 426 | 186 | 234 | 274 | 340 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 460 | 469 | 523 | 339 | 357 | 175 | 447 | 569 | 454 | 426 | 186 | 234 | 274 | 340 |
| Depreciation & amort. | -203 | -203 | -203 | -203 | -203 | -203 | -203 | -203 | -203 | -203 | -203 | -203 | -203 | -141 |
| EBIT | 257 | 265 | 320 | 136 | 154 | -28 | 244 | 366 | 250 | 223 | -18 | 31 | 70 | 199 |
| Net financials | -37 | -16 | -20 | 25 | 41 | 46 | 13 | 4 | -26 | -34 | -28 | -20 | -24 | -6 |
| Profit before tax | 220 | 249 | 300 | 161 | 195 | 17 | 257 | 370 | 225 | 190 | -46 | 11 | 46 | 193 |
| Tax | 53 | -138 | 76 | 33 | 41 | 7 | 54 | 78 | 47 | 40 | -12 | 0 | 8 | 40 |
| Net profit | 168 | 387 | 224 | 128 | 154 | 10 | 203 | 292 | 178 | 150 | -33 | 11 | 38 | 153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.235 | 7.281 | 7.224 | 7.220 | 7.463 | 7.157 | 5.495 | 5.563 | 4.892 | 4.728 | 4.721 | 4.495 | 4.336 | 5.867 |
| Equity | 2.667 | 3.054 | 3.278 | 3.406 | 3.560 | 3.570 | 2.073 | 2.365 | 2.543 | 2.693 | 2.659 | 2.670 | 2.708 | 3.705 |
| Long-term debt | 2.436 | 2.151 | 2.145 | 2.030 | 1.913 | 1.800 | 1.685 | 1.569 | 940 | 685 | 661 | 280 | 0 | 0 |
| Short-term debt | 431 | 627 | 398 | 428 | 682 | 525 | 523 | 461 | 288 | 276 | 373 | 565 | 695 | 1.024 |
| Total debt | 2.868 | 2.777 | 2.544 | 2.458 | 2.595 | 2.325 | 2.207 | 2.030 | 1.228 | 961 | 1.034 | 844 | 695 | 1.024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Founder | Founder | 2004 | — | — |
TS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| 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 |
|---|---|---|
| Lis Schønwald | Founder | 0 companies |
| Tim Sylvester Olsen Schønwald | Management | 0 companies |
| Holger Søndergaard | Chairman | 0 companies |
| Josephine Schønwald Moxom | Board of Directors | 0 companies |
| Kim Hansen Schwartz | Chairman | 0 companies |