| Revenue | DKK 674K | -53% |
| EBITDA | DKK 674K | -53% |
| Net profit | DKK 433K | -60% |
| Total assets | DKK 9M | +13% |
| Equity | DKK 6,8M | -8% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 80 | 1.283 | 1.521 | 938 | 1.433 | 1.448 | 1.137 | 1.354 | 2.658 | 1.606 | 1.869 | 1.424 | 674 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 80 | 1.283 | 1.521 | 938 | 1.433 | 1.448 | 1.137 | 1.354 | 2.658 | 1.606 | 1.869 | 1.424 | 674 |
| Depreciation & amort. | -49 | 80 | 111 | 157 | -159 | -164 | -158 | -308 | -50 | -31 | -22 | -12 | -69 |
| EBIT | 31 | 1.203 | 1.410 | 782 | 1.274 | 1.283 | 980 | 1.045 | 2.607 | 1.576 | 1.847 | 1.412 | 605 |
| Net financials | -5 | -128 | -81 | -177 | -220 | -152 | -96 | -98 | -32 | -10 | -17 | -30 | -45 |
| Profit before tax | 26 | 1.075 | 1.329 | 605 | 1.053 | 1.131 | 884 | 947 | 2.575 | 1.565 | 1.830 | 1.381 | 560 |
| Tax | 7 | 277 | 310 | 136 | 233 | 251 | 197 | 219 | 563 | 310 | 449 | 301 | 126 |
| Net profit | 18 | 798 | 1.019 | 469 | 820 | 881 | 687 | 728 | 2.013 | 1.255 | 1.382 | 1.080 | 433 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.142 | 4.931 | 9.225 | 9.936 | 7.542 | 7.498 | 8.421 | 6.330 | 8.078 | 7.311 | 8.709 | 7.927 | 8.996 |
| Equity | 218 | 1.016 | 2.036 | 3.014 | 3.834 | 4.715 | 4.902 | 5.129 | 6.642 | 6.897 | 7.279 | 7.359 | 6.792 |
| Long-term debt | 444 | 389 | 333 | 278 | 222 | 167 | 111 | 56 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.472 | 3.451 | 6.777 | 6.545 | 3.402 | 2.552 | 3.362 | 1.145 | 1.436 | 413 | 1.430 | 568 | 2.199 |
| Total debt | 2.917 | 3.840 | 7.110 | 6.822 | 3.625 | 2.719 | 3.473 | 1.201 | 1.436 | 413 | 1.430 | 568 | 2.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANSK TRÆEMBALLAGE HOLDING A/S | Company | 33.3% | 33.3% | 2016 |
RILESA ApS | Company | 33.3% | 33.3% | 2016 |
A. JØRGENSEN ApS | Company | 20.0% | 20.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Jepsen | Management | 0 companies |
| Anders Schaadt Jørgensen | Board of Directors | 0 companies |
| Christian Anthon Rødin-Nielsen | Board of Directors | 0 companies |
| Jørn Adelhardt Foged | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |
| Søren Andersen | Board of Directors | 0 companies |