| Revenue | DKK 49,4M | -9% |
| EBITDA | DKK -877K | +85% |
| Net profit | DKK -2,5M | +57% |
| Total assets | DKK 23M | -7% |
| Equity | DKK 5,7M | -34% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.790 | 4.270 | 6.354 | 6.128 | 6.789 | 7.124 | 8.713 | 8.269 | 8.964 | 13.729 | 12.849 | 54.273 | 49.365 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15.118 | -13.125 | -11.570 | -9.688 |
| EBITDA | 1.241 | 519 | 1.906 | 1.677 | 1.012 | 1.596 | 1.664 | 1.669 | 2.031 | -3.571 | -472 | -5.709 | -877 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.294 | -299 | -233 | -258 |
| EBIT | 1.241 | 519 | 1.906 | 1.677 | 1.012 | 1.596 | 1.664 | 1.669 | 2.031 | -5.865 | -771 | -5.943 | -1.135 |
| Net financials | -29 | -75 | -154 | -60 | -41 | 36 | -261 | -321 | 54 | 4.049 | 733 | -1.338 | -1.752 |
| Profit before tax | 1.212 | 444 | 1.752 | 1.617 | 971 | 1.633 | 1.403 | 1.349 | 2.085 | -1.816 | -37 | -7.280 | -2.888 |
| Tax | 306 | 135 | 435 | 379 | 227 | 365 | 302 | 305 | 475 | -977 | -236 | -1.535 | -430 |
| Net profit | 906 | 308 | 1.317 | 1.238 | 744 | 1.268 | 1.101 | 1.044 | 1.610 | -839 | 199 | -5.745 | -2.458 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.601 | 6.493 | 7.957 | 6.065 | 5.649 | 9.138 | 10.973 | 8.741 | 15.325 | 27.959 | 36.677 | 24.767 | 22.991 |
| Equity | 1.162 | 1.470 | 2.488 | 2.525 | 3.270 | 3.837 | 3.688 | 3.589 | 4.283 | -2.011 | -1.779 | 8.663 | 5.732 |
| Long-term debt | 600 | 900 | 0 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.839 | 4.123 | 5.469 | 3.540 | 2.379 | 5.301 | 7.285 | 5.140 | 11.042 | 29.693 | 38.456 | 15.772 | 17.007 |
| Total debt | 4.439 | 5.023 | 5.469 | 3.540 | 2.379 | 5.301 | 7.285 | 5.140 | 11.042 | 29.693 | 38.456 | 15.772 | 17.007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PK Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Papirisolering Holding ApS | Company | 50.0% | 50.0% | 2021 |
LYKKEPER HOLDING ApS | Company | 33.3% | 33.3% | 2021 |
CM ADVISE ApS | Company | 50.0% | 50.0% | 2012 |
CBI MH ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Engbo Norddal | Chief Executive Officer | 0 companies |
| Carsten Lundh Olesen | Chief Executive Officer | 0 companies |
| Per Kragelund Thomsen | Chief Executive Officer | 0 companies |
| Lykke Thomsen | Board of Directors | 0 companies |
| Holger Carsten Hansen | Chairman | 0 companies |
| Merete Mølsted Mulvad | Board of Directors | 0 companies |
| Knud Boel Troelsen | Board of Directors | 0 companies |
| John-Holger Ørskov Hansen | Chairman | 0 companies |
| Henrik Morris Clausen | Chairman | 0 companies |
| Lars Stig Møller | Board of Directors | 0 companies |
| Peter Boel Troelsen | Chairman | 0 companies |
| Henrik Thyboe-Thomsen | Board of Directors | 0 companies |
| Janus Doré Pagh | Board of Directors | 0 companies |
| Bo Rørbæk Stampe Thomsen | Board of Directors | 0 companies |
| Peter Smedegaard | Board of Directors | 0 companies |
| Thomas Raunsbæk | Board of Directors | 0 companies |
| Asbjørn Berge | Board of Directors | 0 companies |