| Revenue | DKK -178K | -17% |
| EBITDA | DKK -178K | +17% |
| Net profit | DKK -688K | +24% |
| Total assets | DKK 1,1M | -39% |
| Equity | DKK 1M | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.876 | 1.864 | -1.435 | — | -3.486 | -1.729 | 639 | 1.171 | -188 | -154 | -229 | -215 | -178 |
| Staff expenses | -1.093 | -641 | -1.406 | -2.097 | -2.105 | -2.002 | -52 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2.970 | 1.222 | -2.840 | -2.201 | -5.591 | -3.731 | 587 | 1.171 | -188 | -154 | -229 | -215 | -178 |
| Depreciation & amort. | 27 | -27 | -27 | -20 | -0 | -0 | -0 | -552 | -1.104 | -1.104 | -1.104 | -1.104 | -552 |
| EBIT | -2.997 | 1.195 | -2.867 | -2.221 | -5.591 | -3.731 | 587 | 619 | -1.293 | -1.258 | -1.333 | -1.320 | -730 |
| Net financials | -4 | 1 | -17 | -8 | -44 | 109 | -4 | -22 | 0 | -3 | -2 | 3 | 2 |
| Profit before tax | -3.001 | 1.197 | -2.884 | -2.230 | -5.636 | -3.622 | 582 | 597 | -1.292 | -1.261 | -1.336 | -1.317 | -729 |
| Tax | -750 | 320 | -613 | 164 | -958 | -1.559 | 8 | 131 | -284 | -277 | -294 | -406 | -40 |
| Net profit | -2.251 | 876 | -2.271 | -2.394 | -4.678 | -2.063 | 574 | 466 | -1.008 | -984 | -1.042 | -911 | -688 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.421 | 4.605 | 3.837 | 2.444 | 6.243 | 4.952 | 4.550 | 6.901 | 5.651 | 4.380 | 3.075 | 1.839 | 1.123 |
| Equity | 2.970 | 3.846 | 1.575 | -819 | -5.496 | 441 | 1.015 | 5.681 | 4.673 | 3.689 | 2.647 | 1.736 | 1.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 452 | 759 | 2.262 | 3.263 | 11.740 | 4.511 | 3.535 | 144 | 141 | 93 | 71 | 103 | 75 |
| Total debt | 452 | 759 | 2.262 | 3.263 | 11.740 | 4.511 | 3.535 | 144 | 141 | 93 | 71 | 103 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BR Management | Management | 2010 | — | — |
PB Management | Management | 2011 | — | — |
JL Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Integris Composites A/S | Company | 100.0% | 100.0% | 2024 |
TEN CATE DANMARK A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Benjamin Riisgaard | Management | 0 companies |
| Peter Bjørn Bertelsen | Management | 0 companies |
| Jørgen Leif Svane | Management | 0 companies |
| Helle Specht | Chairman | 0 companies |
| Jesper Ellinge Qvist | Board of Directors | 0 companies |
| Morten Michaelsen | Board of Directors | 0 companies |
| Wilfred Sluijter | Board of Directors | 0 companies |
| Steen Tanderup | Board of Directors | 0 companies |
| Evert Johannes Frans Bos | Chairman | 0 companies |
| Karin Absalonsen | Board of Directors | 0 companies |
| Frank Meurs | Chairman | 0 companies |
| Johannes Hermannus Grimberg | Board of Directors | 0 companies |