| Revenue | DKK 14,9M | -14% |
| EBITDA | DKK 5,2M | -22% |
| Net profit | DKK 3,8M | -13% |
| Total assets | DKK 31,1M | +12% |
| Equity | DKK 9,8M | +64% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 7.317 | 11.549 | 13.257 | 14.727 | 17.326 | 14.930 |
| Staff expenses | -7.877 | -8.679 | -8.956 | -9.731 | -10.674 | -10.674 |
| EBITDA | -560 | 2.870 | 4.301 | 4.997 | 6.652 | 5.171 |
| Depreciation & amort. | -711 | -592 | -695 | -245 | -235 | -228 |
| EBIT | -1.270 | 2.278 | 3.606 | 4.751 | 6.416 | 4.943 |
| Net financials | -24 | -42 | -1.077 | -398 | -714 | -63 |
| Profit before tax | -1.295 | 2.236 | 2.529 | 4.353 | 5.703 | 4.879 |
| Tax | -319 | 581 | 825 | 1.068 | 1.320 | 1.068 |
| Net profit | -976 | 1.655 | 1.704 | 3.286 | 4.383 | 3.811 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 15.725 | 15.642 | 15.814 | 17.633 | 27.882 | 31.150 |
| Equity | -5.075 | -3.420 | -1.716 | 1.570 | 5.953 | 9.763 |
| Long-term debt | 231 | 6.676 | 4.926 | 3.255 | 1.600 | 267 |
| Short-term debt | 20.461 | 12.361 | 12.604 | 12.808 | 20.329 | 20.680 |
| Total debt | 20.693 | 19.036 | 17.530 | 16.063 | 21.929 | 20.946 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Management | Management | 2009 | — | — |
CH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
CJ Management | Management | 2010 | — | — |
LØ Management | Management | 2016 | — | — |
BA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEROLDWINTHER ApS | Company | 20.0% | 20.0% | 2012 |
DS Smith Display Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Mikael Frandsen | Management | 0 companies |
| Casper Herold Jensen | Chief Executive Officer | 0 companies |
| Christian Jess | Management | 0 companies |
| Lars Østerby | Management | 0 companies |
| Bent Andersen | Management | 0 companies |
| Gitte Jensen | Chairman | 0 companies |
| Torben Linaa Hansen | Board of Directors | 0 companies |
| Steen Bach Svoldgaard | Board of Directors | 0 companies |
| Jan Sandgreen Jensen | Board of Directors | 0 companies |
| Sebastian Voss Dahl | Board of Directors | 0 companies |
| Marie Hjorth Klyver | Board of Directors | 0 companies |
| Thomas Kure Jakobsen | Chairman | 0 companies |