| Revenue | DKK 6,3M | +6% |
| EBITDA | DKK 1,4M | -12% |
| Net profit | DKK 902K | -34% |
| Total assets | DKK 8,9M | -6% |
| Equity | DKK 2,5M | -4% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 466 | 374 | 768 | 862 | 1.174 | 1.171 | 1.026 | 1.178 | 1.396 | 2.234 | 5.903 | 6.277 |
| Staff expenses | -388 | -431 | -529 | -544 | -550 | -550 | -602 | -605 | -608 | -605 | -2.002 | -2.762 |
| EBITDA | -63 | -170 | 115 | 62 | 240 | 200 | 109 | 329 | 550 | 1.299 | 1.599 | 1.407 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -63 | -170 | 115 | 62 | 240 | 200 | 109 | 329 | 550 | 1.299 | 1.599 | 1.407 |
| Net financials | -9 | -35 | -75 | -25 | 2 | -75 | -46 | -54 | -7 | 80 | 189 | -221 |
| Profit before tax | -72 | -206 | 40 | 37 | 243 | 125 | 63 | 275 | 544 | 1.378 | 1.788 | 1.186 |
| Tax | -0 | -0 | -0 | -0 | 14 | 30 | 17 | 62 | 122 | 311 | 427 | 284 |
| Net profit | -72 | -206 | 40 | 37 | 229 | 95 | 47 | 213 | 422 | 1.068 | 1.361 | 902 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50 | 1.261 | 1.673 | 2.980 | 3.527 | 4.056 | 4.720 | 3.807 | 2.586 | 5.764 | 9.553 | 8.947 |
| Equity | 8 | -198 | -158 | -121 | 108 | 202 | 249 | 463 | 658 | 1.497 | 2.623 | 2.525 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 1.459 | 1.831 | 3.102 | 3.419 | 3.854 | 4.471 | 3.344 | 1.927 | 4.267 | 6.930 | 6.423 |
| Total debt | 42 | 1.459 | 1.831 | 3.102 | 3.419 | 3.854 | 4.471 | 3.344 | 1.927 | 4.267 | 6.930 | 6.423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Management | Management | 2013 | — | — |
FJ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PaperNation Holding ApS | Company | 66.7% | 66.7% | 2025 |
BRO BANG HOLDING ApS | Company | 25.0% | 25.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Jann-Ole Wold Hegedahl | Management | 0 companies |
| Frank Jørgen Andersen | Management | 0 companies |