| Revenue | DKK 10,8M | -3% |
| EBITDA | DKK -1M | +31% |
| Net profit | DKK -2,4M | +1% |
| Total assets | DKK 21,4M | -3% |
| Equity | DKK -1,5M | -280% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 3.953 | 5.876 | 16.194 | 11.152 | 10.786 |
| Staff expenses | -4.069 | -4.562 | -12.914 | -12.654 | -11.825 |
| EBITDA | -117 | 1.314 | 3.280 | -1.502 | -1.039 |
| Depreciation & amort. | -268 | -397 | -658 | -936 | -1.139 |
| EBIT | -384 | 917 | 2.622 | -2.438 | -2.178 |
| Net financials | -90 | -132 | -387 | -403 | -600 |
| Profit before tax | -474 | 785 | 2.236 | -2.841 | -2.778 |
| Tax | -133 | 182 | 464 | -429 | -386 |
| Net profit | 64 | 603 | 1.771 | -2.412 | -2.392 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 5.754 | 8.808 | 17.351 | 21.945 | 21.364 |
| Equity | -60 | 342 | 3.265 | 853 | -1.539 |
| Long-term debt | 700 | 700 | 2.187 | 6.986 | 6.266 |
| Short-term debt | 5.114 | 7.702 | 11.084 | 13.720 | 16.637 |
| Total debt | 5.814 | 8.402 | 13.272 | 20.706 | 22.903 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IM-PACK ApS | Company | 100.0% | 100.0% | 2017 |
2M INVESTERING ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Leif Varberg | Chief Executive Officer | 0 companies |
| Preben Rasmussen | Chief Executive Officer | 0 companies |
| Jesper Asbjørn Andersen | Board of Directors | 0 companies |
| Hans Ludvig Lassen | Chairman | 0 companies |
| Søren Hansen | Board of Directors | 0 companies |
| Carsten Møller Nissen | Chairman | 0 companies |