| Revenue | DKK -301K | -98% |
| EBITDA | DKK -2,9M | +86% |
| Net profit | DKK -2,5M | +87% |
| Total assets | DKK 4,1M | -54% |
| Equity | DKK -88,2M | -3% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 28.569 | 19.086 | — | 19.075 | -9.616 | -21.999 | -19.664 | -301 |
| Staff expenses | -22.718 | -18.913 | -17.064 | -15.771 | -17.951 | -2.390 | -414 | -0 |
| EBITDA | 5.851 | 173 | -2.349 | 3.304 | -35.558 | -24.414 | -20.078 | -2.907 |
| Depreciation & amort. | 2.400 | 2.636 | -2.123 | -2.117 | -11.787 | -127 | -127 | -0 |
| EBIT | 3.451 | -2.464 | -4.472 | 1.187 | -47.345 | -24.541 | -20.205 | -2.907 |
| Net financials | -375 | -385 | -404 | -440 | -801 | -17 | -29 | -12 |
| Profit before tax | 3.076 | -2.849 | 5.819 | 748 | -48.146 | -24.558 | -20.234 | -2.919 |
| Tax | 752 | -573 | 1.213 | 178 | -223 | 374 | -664 | -459 |
| Net profit | 2.323 | -2.276 | 4.607 | 570 | -47.923 | -24.932 | -19.570 | -2.460 |
| Item | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 66.745 | 70.746 | 61.998 | 58.263 | 14.020 | 10.592 | 8.878 | 4.121 |
| Equity | 10.126 | -14.836 | -7.979 | -6.359 | -41.281 | -66.213 | -85.784 | -88.244 |
| Long-term debt | 5.748 | 26.220 | 24.339 | 22.892 | 3.500 | 0 | 0 | 0 |
| Short-term debt | 47.637 | 59.362 | 45.638 | 41.730 | 51.801 | 76.805 | 94.662 | 92.365 |
| Total debt | 53.385 | 85.582 | 69.977 | 64.622 | 55.301 | 76.805 | 94.662 | 92.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
TH Management | Management | 2017 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
PP Management | Management | 2021 | — | — |
FE Management | Management | 2020 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HW Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smartbox Group Denmark A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2017 | |
LEHRMANN FAMILY ApS | Company | 25.0% | 25.0% | 2016 |
Skov Holm Holding ApS | Company | 5.0% | 5.0% | 2015 |
HWB HOLDING AALBORG ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| John Richard Perkins | Chief Executive Officer | 0 companies |
| Thomas Holm | Management | 0 companies |
| Christian Kornum Albrechtsen | Chief Executive Officer | 0 companies |
| Paola Pianciola | Management | 0 companies |
| Frédéric Emmanuel Leroy | Management | 0 companies |
| Per Brogaard | Chief Executive Officer | 0 companies |
| Henning Winum Bruun | Management | 0 companies |
| Harke Sjerp Bleeker | Board of Directors | 0 companies |
| Jan Dal Lehrmann | Chairman | 0 companies |
| Pierre Boccon- Liaudet | Chairman | 0 companies |
| Helle Fomsgaard | Chairman | 0 companies |
| Søren Kjeldal Lauridsen | Board of Directors | 0 companies |
| Bonde Jørgensen Bruun | Board of Directors | 0 companies |
| Olivier Faujour | Chairman | 0 companies |
| Franck Villet | Board of Directors | 0 companies |
| Frédéric Marc Jacques Leleux | Chairman | 0 companies |
| Per Kærsgaard | Board of Directors | 0 companies |