CVR 25859154Public limited company (A/S)Fremstilling af papir og pap (171200)ThorsøFounded 11 Jan 2001
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about BEWI CELLPACK A/S, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexEmployees
24
CVR registry, 2022
Gross profit
18.3M
DKK, annual report 2021
+14.6% on 2020
Result
+4.9M
DKK, annual report 2021
Equity
14.3M
DKK, annual report 2021
Genevad Holding AB100% of capital and votes, until 31 Dec 2022
Anette Evert Lykke Christensenuntil 31 Dec 2022
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 2713491233.3% to under 50% of capital and votesnotified 17 May 20223 Jul 2014 to 17 May 2022
100% of capital and votesnotified 17 May 202212 Apr 2021 to 31 Dec 2022
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
11 Jan 2001 to 4 Nov 2026.
Dec 2022, monthly: 24 employees, 16 FTE
Arrow keys move through the periods, Home and End go to the first and the latest, Escape returns to the latest.
| Period | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | Q1 2010 | Q2 2010 | Q3 2010 | Q4 2010 | 2011 | 2012 | 2013 | 2014 | Jan 2015 | Feb 2015 | Mar 2015 | Apr 2015 | May 2015 | Jun 2015 | Jul 2015 | Aug 2015 | Sep 2015 | Oct 2015 | Nov 2015 | Dec 2015 | Jan 2016 | Feb 2016 | Mar 2016 | Apr 2016 | May 2016 | Jun 2016 | Jul 2016 | Aug 2016 | Sep 2016 | Oct 2016 | Nov 2016 | Dec 2016 | Jan 2017 | Feb 2017 | Mar 2017 | Apr 2017 | May 2017 | Jun 2017 | Jul 2017 | Aug 2017 | Sep 2017 | Oct 2017 | Nov 2017 | Dec 2017 | Jan 2018 | Feb 2018 | Mar 2018 | Apr 2018 | May 2018 | Jun 2018 | Jul 2018 | Aug 2018 | Sep 2018 | Oct 2018 | Nov 2018 | Dec 2018 | Jan 2019 | Feb 2019 | Mar 2019 | Apr 2019 | May 2019 | Jun 2019 | Jul 2019 | Aug 2019 | Sep 2019 | Oct 2019 | Nov 2019 | Dec 2019 | Jan 2020 | Feb 2020 | Mar 2020 | Apr 2020 | May 2020 | Jun 2020 | Jul 2020 | Aug 2020 | Sep 2020 | Oct 2020 | Nov 2020 | Dec 2020 | Jan 2021 | Feb 2021 | Mar 2021 | Apr 2021 | May 2021 | Jun 2021 | Jul 2021 | Aug 2021 | Sep 2021 | Oct 2021 | Nov 2021 | Dec 2021 | Jan 2022 | Feb 2022 | Mar 2022 | Apr 2022 | May 2022 | Jun 2022 | Jul 2022 | Aug 2022 | Sep 2022 | Oct 2022 | Nov 2022 | Dec 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | 17 | 19 | 17 | 21 | 20 | 23 | 18 | 21 | 17 | No count | No count | No count | No count | 20 | 17 | 17 | 18 | 19 | 18 | 21 | 19 | 20 | 22 | 16 | 21 | 23 | 23 | 23 | 23 | 20 | 20 | 21 | 20 | 22 | 23 | 21 | 20 | 24 | 22 | 23 | 22 | 21 | 21 | 24 | 24 | 21 | 23 | 20 | 22 | 24 | 22 | 21 | 21 | 21 | 21 | 22 | 21 | 21 | 22 | 19 | 20 | 20 | 20 | 21 | 21 | 20 | 21 | 21 | 21 | 21 | 24 | 21 | 22 | 23 | 23 | 23 | 23 | 21 | 23 | 22 | 21 | 21 | 22 | 22 | 23 | 22 | 21 | 22 | 21 | 22 | 21 | 22 | 20 | 23 | 23 | 23 | 22 | 23 | 24 | 25 | 24 | 23 | 22 | 22 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 24 |
| FTE | 10 | 11 | 10 | 12 | 16 | 18 | 17 | 17 | 11 | 12 | 12 | 12 | 15 | 15 | 15 | 15 | 14 | 15 | 14 | 16 | 15 | 16 | 16 | 13 | 17 | 18 | 17 | 17 | 16 | 16 | 16 | 16 | 15 | 18 | 18 | 15 | 14 | 17 | 19 | 19 | 16 | 17 | 17 | 19 | 18 | 17 | 19 | 12 | 16 | 19 | 17 | 16 | 15 | 17 | 16 | 16 | 16 | 16 | 16 | 11 | 15 | 16 | 16 | 17 | 17 | 16 | 16 | 17 | 16 | 16 | 17 | 12 | 17 | 19 | 19 | 19 | 20 | 18 | 19 | 18 | 19 | 18 | 18 | 12 | 18 | 19 | 18 | 19 | 19 | 20 | 19 | 19 | 19 | 20 | 20 | 14 | 18 | 20 | 20 | 21 | 20 | 20 | 20 | 20 | 21 | 22 | 20 | 15 | 17 | 21 | 21 | 19 | 16 |
| Series | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Quarterly | Quarterly | Quarterly | Quarterly | Annual | Annual | Annual | Annual | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly |
The legal entity's own headcount as CVR records it, not the annual report's average, which may cover a group. Annual 2001 to 2009 and 2011 to 2014; quarterly Q1 2010 to Q4 2010; monthly Jan 2015 to Dec 2022.
CVR changed its monthly method in Oct 2019, so a step at that month need not be real.
Latest Dec 2022, published 21 Feb 2023. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Gross profit | 11,703 | 11,337 | 13,125 | 15,939 | 18,268 |
| Operating profit | +2,194 | +2,163 | +2,565 | Not reported | +6,588 |
| Result for the year | +1,005 | +1,019 | +1,398 | +3,553 | +4,880 |
| Equity | 6,459 | 7,128 | 8,176 | 11,180 | 14,309 |
| Total assets | 29,900 | 29,118 | 29,942 | 34,155 | 21,068 |
| Employees (average) | 20 | 20 | 21 | 19 | 20 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | 4.1% | -3.1% | 15.8% | 21.5% | 14.6% |
| EBITDA | 3,543 | 3,635 | 4,234 | 7,016note 1 | 8,021 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 30.3% | 32.1% | 32.3% | 44%note 1 | 43.9% |
| Employee growth (vækst i antal ansatte) | 0% | 0% | 5% | 0% | 5.3% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 18,248 | 17,049 | 14,417 | 11,664 | -9,170 |
| Gearing, NIBD / EBITDA | 5.2x | 4.7x | 3.4x | 1.7xnote 1 | Net cash |
| ROIC (afkast af investeret kapital) | 6.9% | 6.9% | 8.5% | 17.7%note 1 | 37.1% |
| Capex (investeringer i anlægsaktiver) | 1,590note 2 | 932note 2 | 1,344note 2 | 4,869note 2 | 468note 3 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may. No cash flow statement filed (class A and B are exempt).
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 17 May 2022
Annual report 2020
1 Jan 2020 to 31 Dec 2020, published 12 Feb 2021
Annual report 2019
1 Jan 2019 to 31 Dec 2019, published 13 Mar 2020
Annual report 2018
1 Jan 2018 to 31 Dec 2018, published 26 Mar 2019
Annual report 2017
1 Jan 2017 to 31 Dec 2017, published 14 Mar 2018
Each registered value from the day it took effect, newest first.
Merger (Fusion), as the ceasing company (Ophørende selskab)
From CVR, read 4 Nov 2026. Text such as the signing rule and purpose is shown as registered.
28 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
Erhvervsstyrelsen har modtaget oplysning om, at der er truffet beslutning om nedenstående fusion.
Virksomheden er d. 31.12.2022 opløst ved fusion med CVR-nummer: 31867304 BEWI Denmark A/S.
Direktion:
Fratrådte:
Thomas Jørgen Bladt, den 28.11.2022.
Tiltrådte:
Anette Evert Lykke Christensen, den 28.11.2022.
Erhvervsstyrelsen har modtaget fusionsplan for den påtænkte fusion mellem CVR-nummer: 31867304 BEWI Denmark A/S (fortsættende), der tillige driver virksomhed under navnene DANSK FLAMINGO FOAM A/S, BEWI PACKAGING A/S, BEWI TECH A/S, BEWI A/S, Styropack A/S, Dansk Styropack A/S, Styrolit A/S, Synbra Danmark A/S, BEWi Food Trading A/S, North Pack A/S, Nordic By BEWi A/S, BEWI Flamingo A/S og CVR-nummer: 25859154 BEWI CELLPACK A/S (ophørende), der tillige driver virksomhed under navnene MØLLECELL A/S, HONEYCOMB A/S, CELLEPAP A/S, CELLPACK A/S, HONEYCOMB CELLPACK A/S.
Kapitalejerne i CVR-nummer: 31867304 BEWI Denmark A/S og CVR-nummer: 25859154 BEWI CELLPACK A/S har i enighed besluttet, at der ikke skal udarbejdes en erklæring om kreditorernes stilling i forbindelse med fusionen. Kreditorer, hvis fordringer er stiftet forud for bekendtgørelsen om fusionen, og for hvilke der ikke er stillet særskilt sikkerhed, kan anmelde deres fordringer senest 4 uger efter denne offentliggørelse.
Revision:
Fratrådte:
BEIERHOLM, STATSAUTORISERET REVISIONSPARTNERSELSKAB, den 11.10.2022.
Tiltrådte:
CVR-NR. 33771231 PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSPARTNERSELSKAB, Eventyrvej 16, 4100 Ringsted, den 11.10.2022.
Bestyrelse:
Fratrådte:
Svend Kristian Jensen, den 17.05.2022.
Tiltrådte:
Mette Søndergaard, den 17.05.2022.
Vedtægter ændret: 26.05.2021
Nyt navn: BEWI CELLPACK A/S
Nyt binavn: HONEYCOMB CELLPACK A/S
Slettet binavn: CELLEFYLD A/S
Bestyrelse:
Fratrådte:
Thomas Jørgen Bladt, den 12.04.2021, Preben Larsen, den 12.04.2021.
Tiltrådte:
Karl Erik Vester Olesen, (formand), den 12.04.2021, Mats Jonas Siljeskär, den 12.04.2021.
Ny adresse: Skelvej 1, Grølsted, 8881 Thorsø
Ny kommune: Favrskov
Omlægningsperiode:
01.07.2012 - 31.12.2013.
Vedtægter ændret:
27.08.2013.
Vedtægter ændret:
27.08.2013.
Kapitalforhøjelse:
kr. 3.000.000,00 indbetalt kontant, kurs 100,00.
Kapitalen udgør herefter kr. 3.500.000,00.
Vedtægter ændret:
26.08.2013.
Nyt navn:
HONEYCOMB CELLPACK A/S.
Ny adresse:
Møllevej 17, 8881 Thorsø.
Binavne:
MØLLECELL A/S, HONEYCOMB A/S, CELLEPAP A/S, CELLEFYLD A/S.
Nyt binavn: CELLPACK A/S.
Slettet binavn: HONEYCOMB CELLPACK A/S.
Regnskabsår ændret til:
01.01 - 31.12.
Omlægningsperiode:
01.07.2013 - 31.12.2013.
Vedtægter ændret:
17.06.2013.
Nyt binavn: HONEYCOMB CELLPACK A/S.
Bestyrelse:
Udtrådt af bestyrelsen:
Elsebeth Hougaard Sørensen, den 05.04.2013, Anders Hougaard Loft Sørensen, den 05.04.2013, Søren Loft Sørensen, den 05.04.2013.
Indtrådt i bestyrelsen:
Thomas Jørgen Bladt, den 05.04.2013, Direktør Svend Kristian Jensen, den 05.04.2013, Direktør Preben Larsen, den 05.04.2013.
Direktion:
Udtrådt af direktionen:
Elsebeth Hougaard Sørensen, den 05.04.2013.
Indtrådt i direktionen:
Thomas Jørgen Bladt, den 05.04.2013.
Revision:
Udtrådt af revisionen:
CVR-NR. 30905652 REVISIONSAKTIESELSKABET IB ROHDE, REGISTRERET REVISIONSVIRKSOMHED, den 05.04.2013.
Indtrådt i revisionen:
CVR-NR. 32895468 BEIERHOLM, STATSAUTORISERET REVISIONSPARTNERSELSKAB, Voergårdvej 2, 9200 Aalborg SV, den 05.04.2013.
Bestyrelse:
Fratrådt som formand, men forbliver i bestyrelsen: Søren Loft Sørensen, den 27.09.2012.
Indtrådt i bestyrelsen:
Adm. direktør Jan Ehlers Lønstrup (formand), den 27.09.2012.
Bestyrelse:
Tiltrådt som formand:
Søren Loft Sørensen, den 10.11.2011.
Udtrådt af bestyrelsen:
John Klindt, den 10.11.2011.
Bestyrelse:
Fratrådt som formand, men forbliver i bestyrelsen: Søren Loft Sørensen, den 03.09.2010.
Indtrådt i bestyrelsen:
Direktør John Klindt (formand), den 03.09.2010.
Bestyrelse:
Tiltrådt som formand:
Søren Loft Sørensen, den 01.10.2009.
Udtrådt af bestyrelsen:
Lars Erikstrup, den 01.10.2009.
Bestyrelse:
Fratrådt som formand, men forbliver i bestyrelsen: Søren Loft Sørensen, den 10.10.2008.
Indtrådt i bestyrelsen:
Direktør Lars Erikstrup (formand), den 10.10.2008.
Bestyrelse:
Tiltrådt som formand:
Søren Loft Sørensen, den 06.05.2008.
Udtrådt af bestyrelsen:
Erik Torrild, den 06.05.2008.
Indtrådt i bestyrelsen:
Anders Hougaard Loft Sørensen, den 06.05.2008.
Ved kommunalreformen den 1. januar 2007 er hjemstedskommunen ændret.
Vedtægter ændret:
28.09.2001.
Nyt navn:
CELLPACK A/S.
Nye binavne:
MØLLECELL A/S (CELLPACK A/S), HONEYCOMB A/S (CELLPACK A/S), CELLEPAP A/S (CELLPACK A/S), CELLEFYLD A/S (CELLPACK A/S).
Bestyrelse:
Udtrådt af bestyrelsen:
Ken Thalund Nyborg, den 28.09.2001.
Indtrådt i bestyrelsen:
Direktør Jens Christian Winther (formand), den 28.09.2001.
Stiftelsesdato:
11.01.2001.
Seneste vedtægtsdato:
11.01.2001.
Kapital:
kr. 500.000,00.
Indbetalingsmåde:
i værdier kr. 500.000,00 til kurs 130,00.
Stifter:
Søren Loft Sørensen, den 11.01.2001.
Bestyrelse:
Ken Thalund Nyborg, den 11.01.2001, Elsebeth Hougaard Sørensen, den 11.01.2001, Søren Loft Sørensen, den 11.01.2001.
Direktion:
Elsebeth Hougaard Sørensen, den 11.01.2001.
Selskabet tegnes af en direktør eller af den samlede bestyrelse.
Revision:
CVR-NR. 15575492 REVISIONSAKTIESELSKABET IB ROHDE, Søndergade 1, 2., 8620 Kjellerup, den 11.01.2001.
Første regnskabsår:
08.01.2001 - 30.06.2002.
Regnskabsår:
01.07 - 30.06.
1 registered in CVR.
P-number 1008235119Møllevej 36, 8881 Thorsø