| Revenue | DKK 17,6M | -45% |
| EBITDA | DKK 14,1M | -50% |
| Net profit | DKK 11,1M | -50% |
| Total assets | DKK 78,9M | +2% |
| Equity | DKK 27,1M | +4% |
| Employees | 5 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 14.380 | 17.618 | 26.103 | 32.050 | 17.612 |
| Staff expenses | -3.933 | -3.277 | -3.090 | -3.929 | -3.547 |
| EBITDA | 10.447 | 14.341 | 23.013 | 28.122 | 14.064 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 10.447 | 14.341 | 23.013 | 28.122 | 14.064 |
| Net financials | -132 | -253 | -238 | 226 | 138 |
| Profit before tax | 10.314 | 14.088 | 22.776 | 28.348 | 14.202 |
| Tax | 2.271 | 3.100 | 5.012 | 6.241 | 3.127 |
| Net profit | 8.044 | 10.988 | 17.763 | 22.107 | 11.075 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 76.075 | 73.697 | 108.375 | 77.137 | 78.936 |
| Equity | 22.200 | 33.189 | 38.952 | 26.059 | 27.135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53.875 | 40.509 | 69.423 | 51.078 | 51.801 |
| Total debt | 53.875 | 40.509 | 69.423 | 51.078 | 51.801 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
NJ Management | Management | 2020 |
KI | Founder | 2012 |
| Former (2) | ||
EP Management | Management | 2015 – 2019 |
JS Management | Management | 2012 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2019 | |
| Chairman | 2020 | |
| Former (1) | ||
| Board of Directors | 2012 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Peter Lennart Isaksson | Management | 0 companies |
| Neil James Hargreaves | Management | 0 companies |
| Knauf Insulation Holding GmbH | Founder | 0 companies |
| John Sinfield | Management | 0 companies |
| Lisa Flaherty | Board of Directors | 0 companies |
| Jens Olof Nilsson | Board of Directors | 0 companies |
| Alexandre Laurent | Board of Directors | 0 companies |
| Mark Gillott | Chairman | 0 companies |