| Revenue | DKK 28,7M | +11% |
| EBITDA | DKK 17,2M | +7% |
| Net profit | DKK 13,2M | +6% |
| Total assets | DKK 85,3M | +16% |
| Equity | DKK 38,5M | +17% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.249 | 9.494 | 16.179 | 17.554 | 13.199 | 10.633 | 12.193 | 10.596 | 11.268 | 21.156 | 13.648 | 22.777 | 25.945 | 28.749 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -7.238 | -7.357 | -0 | -0 | -0 | -7.279 | -7.293 | -8.859 |
| EBITDA | 452 | 2.760 | 7.717 | 7.579 | 3.508 | 3.213 | 3.505 | 1.905 | 1.812 | 12.430 | 3.915 | 11.612 | 16.091 | 17.216 |
| Depreciation & amort. | -29 | -30 | -14 | -5 | -12 | -11 | 23 | -13 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 423 | 2.731 | 7.703 | 7.574 | 3.496 | 3.202 | 3.482 | 1.892 | 1.812 | 12.430 | 3.915 | 11.612 | 16.091 | 17.216 |
| Net financials | 101 | 33 | -41 | -116 | -74 | -87 | -212 | -319 | -338 | 58 | -326 | -710 | -158 | -255 |
| Profit before tax | 524 | 2.764 | 7.662 | 7.458 | 3.422 | 3.115 | 3.270 | 1.573 | 1.474 | 12.488 | 3.589 | 10.902 | 15.933 | 16.961 |
| Tax | 135 | 705 | 1.921 | 1.796 | 756 | 624 | 774 | 347 | 406 | 2.669 | 791 | 2.416 | 3.507 | 3.733 |
| Net profit | 389 | 2.059 | 5.741 | 5.662 | 2.666 | 2.491 | 2.496 | 1.226 | 1.067 | 9.819 | 2.798 | 8.486 | 12.427 | 13.227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.014 | 18.461 | 27.852 | 23.445 | 24.407 | 29.361 | 32.439 | 33.702 | 33.453 | 41.886 | 66.681 | 59.649 | 73.719 | 85.273 |
| Equity | 4.934 | 6.993 | 11.734 | 13.396 | 12.098 | 13.863 | 15.299 | 15.275 | 16.342 | 26.161 | 20.359 | 27.345 | 32.771 | 38.498 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 751 | 1.002 | 242 | 851 | 461 | 1.157 | 9.277 | 9.259 | 8.641 |
| Short-term debt | 8.080 | 11.468 | 16.118 | 9.549 | 11.659 | 14.097 | 15.174 | 17.761 | 15.653 | 14.832 | 44.734 | 22.713 | 31.374 | 37.819 |
| Total debt | 8.080 | 11.468 | 16.118 | 9.549 | 11.659 | 14.848 | 16.176 | 18.003 | 16.504 | 15.293 | 45.890 | 31.990 | 40.633 | 46.460 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2001 | — | — |
LN Management | Management | 2001 | — | — |
HB Management | Management | 2001 | — | — |
LN Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Global Pack Holding A/S | Company | 100.0% | 100.0% | 2015 |
BRINCH HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Henrik Skov | Management | 0 companies |
| Lars Norgren Kopp | Management | 0 companies |
| Henrik Brinch Sørensen | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |
| Søren Gjødvad Sørensen | Board of Directors | 0 companies |
| Finn Aarslev Jensen | Board of Directors | 0 companies |
| Niels Erik Sørensen | Chairman | 0 companies |
| Carl Mogens Jensen | Board of Directors | 0 companies |
| Frank Vilstrup Jørgensen | Board of Directors | 0 companies |