| Revenue | DKK 608K | -110% |
| EBITDA | DKK -729K | +96% |
| Net profit | DKK -1,1M | +93% |
| Total assets | DKK 20,9M | -76% |
| Equity | DKK 13,4M | -47% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -12 | -17 | -14 | -16 | -16 | -14 | -7 | 6.491 | -14.028 | -5.907 | 608 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.689 | -12.624 | -13.510 | -11.562 | -1.218 |
| EBITDA | -5 | -13 | -12 | -17 | -14 | -16 | -16 | -14 | -1.697 | -6.506 | -27.753 | -17.475 | -729 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.081 | -4.840 | -3.933 | -3.944 | -441 |
| EBIT | -5 | -13 | -12 | -17 | -14 | -16 | -16 | -14 | -2.778 | -11.346 | -31.686 | -21.419 | -1.170 |
| Net financials | 0 | 0 | -0 | -0 | -1 | -2 | -2 | -2 | 26 | -120 | 2.382 | 409 | 0 |
| Profit before tax | -5 | -13 | -13 | -17 | -15 | -18 | -19 | -17 | -2.752 | -11.466 | -29.304 | -21.010 | -1.170 |
| Tax | -0 | -3 | -3 | -4 | -3 | -4 | -4 | -4 | -628 | -2.530 | -6.724 | -5.095 | -62 |
| Net profit | -5 | -10 | -10 | -13 | -12 | -14 | -14 | -13 | -2.124 | -8.936 | -22.580 | -15.915 | -1.108 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80 | 84 | 77 | 68 | 70 | 74 | 67 | 58 | 75.157 | 69.217 | 88.958 | 86.460 | 20.897 |
| Equity | 78 | 68 | 58 | 45 | 33 | 19 | 5 | -8 | -1.692 | 50.297 | 27.717 | 25.198 | 13.448 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.399 | 746 | 33.227 | 26.744 | 1.750 |
| Short-term debt | 2 | 16 | 18 | 23 | 37 | 55 | 62 | 66 | 33.149 | 18.175 | 28.014 | 34.518 | 5.699 |
| Total debt | 2 | 16 | 18 | 23 | 37 | 55 | 62 | 66 | 76.548 | 18.921 | 61.241 | 61.262 | 7.449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Management | Management | 2024 | — | — |
PA Management | Management | 2012 | — | — |
CT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TD Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Deputy Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FLBP HoldCo ApS | Company | 100.0% | 100.0% | 2024 |
CT 2021 ApS | Company | 20.0% | 20.0% | 2021 |
EJNER HOLDING ApS | Company | 66.7% | 66.7% | 2021 |
ST 2021 ApS | Company | 20.0% | 20.0% | 2021 |
NY HT Ægir Holding ApS | Company | 25.0% | 25.0% | 2021 |
PT Ægir FBP ApS | Company | 20.0% | 20.0% | 2021 |
PT ÆGIR HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
FIBERLINE COMPOSITES A/S | Company | 100.0% | 100.0% | 2012 |
ST ÆGIR HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
CT ÆGIR HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
CT Ægir FBP ApS | Company | 20.0% | 20.0% | 2021 |
ST Ægir FBP ApS | Company | 20.0% | 20.0% | 2021 |
PT 2021 ApS | Company | 20.0% | 20.0% | 2021 |
HT ÆGIR HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
KLIMT Familie Holding ApS | Company | 100.0% | 100.0% | 2023 |
FLCO Holding ApS | Company | 66.7% | 66.7% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Kjær Iversen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Coenraad Theodoor Rooijmans | Chief Executive Officer | 0 companies |
| Torben Dupont Rønlev | Management | 0 companies |
| Peter Thorning | Chairman | 0 companies |
| Ole Arenfeldt Jensen | Board of Directors | 0 companies |
| Parikshit Chopra | Board of Directors | 0 companies |
| Piet Bijl | Deputy Chairman | 0 companies |
| Anne Sofie Thorning | Board of Directors | 0 companies |
| Henrik Thorning | Chairman | 0 companies |
| Marcus Johannes Cornelis de Jong | Deputy Chairman | 0 companies |
| Jasper Paulus Maria Borsboom | Board of Directors | 0 companies |