| Revenue | DKK 417,5M | +22% |
| EBITDA | DKK 39,5M | +694% |
| Net profit | DKK 31,1M | +607% |
| Total assets | DKK 246,4M | -13% |
| Equity | DKK 140,8M | +28% |
| Employees | 105 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65.181 | 70.491 | — | 80.764 | 78.086 | 96.875 | 96.400 | 104.122 | 385.963 | 488.517 | 514.618 | 342.519 | 417.455 |
| Staff expenses | -64.206 | -55.429 | -55.416 | -52.285 | -56.200 | -56.086 | -61.509 | -63.194 | -0 | -0 | -0 | -77.849 | -77.453 |
| EBITDA | 26.453 | 29.952 | 5.406 | 42.269 | 37.033 | 53.215 | 43.408 | 51.963 | 38.597 | 49.334 | 43.423 | -6.649 | 39.491 |
| Depreciation & amort. | -6.209 | -5.712 | -5.386 | -3.578 | -1.859 | -1.595 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.244 | 24.240 | 20 | 38.691 | 35.174 | 51.620 | 43.408 | 51.963 | 38.597 | 49.334 | 43.423 | -6.649 | 39.491 |
| Net financials | -28 | -515 | -341 | -224 | -124 | -20 | -18 | -279 | -2.504 | 1.235 | -1.697 | -1.591 | 106 |
| Profit before tax | 20.216 | 36.082 | 32.303 | 38.467 | 35.050 | 51.600 | 43.390 | 51.684 | 36.093 | 50.569 | 41.935 | -8.240 | 39.597 |
| Tax | 4.979 | 8.567 | 7.640 | 8.477 | 7.707 | 10.452 | 9.595 | 11.104 | 7.459 | 8.703 | 9.166 | -2.107 | 8.512 |
| Net profit | 15.237 | 27.515 | 24.663 | 29.990 | 27.343 | 41.148 | 33.795 | 40.580 | 28.634 | 41.866 | 32.769 | -6.133 | 31.085 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 153.159 | 121.248 | 94.883 | 116.944 | 110.684 | 140.483 | 168.950 | 188.977 | 242.483 | 359.157 | 312.546 | 284.544 | 246.444 |
| Equity | 66.265 | 53.780 | 38.443 | 46.433 | 44.076 | 55.524 | 52.019 | 81.399 | 110.033 | 151.899 | 164.668 | 109.735 | 140.820 |
| Long-term debt | 4.267 | 0 | 19.405 | 18.840 | 21.436 | 17.932 | 3.521 | 6.709 | 9.256 | 15.688 | 15.273 | 15.454 | 12.904 |
| Short-term debt | 75.346 | 61.424 | 49.870 | 63.970 | 59.776 | 78.879 | 107.187 | 93.850 | 117.956 | 184.113 | 123.618 | 155.511 | 85.351 |
| Total debt | 79.613 | 61.424 | 49.870 | 63.970 | 59.776 | 78.879 | 110.708 | 100.559 | 127.212 | 199.801 | 138.891 | 170.965 | 98.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2021 | — | — |
RN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M&J Recycling Group ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| John Møller Terkelsen | Management | 0 companies |
| René Normann Christensen | Chief Executive Officer | 0 companies |
| Kim Frandsen | Board of Directors | 0 companies |
| John Naldal | Board of Directors | 0 companies |
| Hans Erik Ahlström | Board of Directors | 0 companies |
| Mette Dobel | Board of Directors | 0 companies |
| Wim Christiaan Henricus van Lieshout | Board of Directors | 0 companies |
| Carsten Nygaard Knudsen | Chairman | 0 companies |
| Pasi Ilkka Juhani Koota | Board of Directors | 0 companies |
| Tero Juhana Telaranta | Board of Directors | 0 companies |