| Revenue | — | — |
| EBITDA | DKK -35K | -19% |
| Net profit | DKK 12,8M | -13% |
| Total assets | DKK 80,1M | -9% |
| Equity | DKK 74,6M | -13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -22 | -12 | -12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -22 | -12 | -12 | -93 | -13 | -12 | -12 | -12 | -29 | -29 | -29 | -35 |
| Depreciation & amort. | -0 | -0 | -1.435 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -22 | -1.447 | -12 | -93 | -13 | -12 | -12 | -12 | -29 | -29 | -29 | -35 |
| Net financials | 5.391 | 2.617 | 5.044 | 6.449 | 6.986 | 7.635 | 10.568 | 10.990 | 29.641 | 34.981 | 17.483 | 14.727 | 12.865 |
| Profit before tax | 5.386 | 2.595 | 3.597 | 6.436 | 6.893 | 7.622 | 10.555 | 10.977 | 29.629 | 34.952 | 17.454 | 14.698 | 12.831 |
| Tax | -1 | -113 | -430 | -126 | -161 | -173 | -205 | -178 | -143 | -26 | -26 | -14 | -9 |
| Net profit | 5.387 | 2.708 | 4.027 | 6.562 | 7.054 | 7.795 | 10.760 | 11.155 | 29.772 | 34.978 | 17.480 | 14.712 | 12.839 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.392 | 18.942 | 26.356 | 25.220 | 30.583 | 37.424 | 49.884 | 49.789 | 65.122 | 84.920 | 89.748 | 87.653 | 80.089 |
| Equity | 14.387 | 13.473 | 14.154 | 15.703 | 16.555 | 22.322 | 34.024 | 38.595 | 54.900 | 83.446 | 87.911 | 85.379 | 74.618 |
| Long-term debt | 0 | 0 | 1.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 5.468 | 10.600 | 9.517 | 14.028 | 15.102 | 15.860 | 11.194 | 10.222 | 1.475 | 1.837 | 2.275 | 5.471 |
| Total debt | 5 | 5.468 | 11.851 | 9.517 | 14.028 | 15.102 | 15.860 | 11.194 | 10.222 | 1.475 | 1.837 | 2.275 | 5.471 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2021 | — | — |
CL Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Smurfwader Dialogues in Tokyo ApS | Company | 10.0% | 10.0% | 2023 |
PT-H ApS | Company | 100.0% | 100.0% | 2011 |
Jade Gate Holding ApS | Company | 10.0% | 10.0% | 2017 |
Loumann Breck Skau Holding ApS | Company | 66.7% | 66.7% | 2020 |
Pack Tech Holding ApS | Company | 10.0% | 10.0% | 2020 |
LOUMANN HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
Breck Holding ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Jeffrey Malherbes Gullacksen | Management | 0 companies |
| Christian Loumann Lemaré | Management | 0 companies |
| Gert Frost | Chairman | 0 companies |
| Mikkel Andreas Tonsgaard Heideby | Board of Directors | 0 companies |
| Sven Åge Harup-Hansen | Chairman | 0 companies |
| Jacob Helleberg Mathiesen | Board of Directors | 0 companies |
| Kristoffer Nilaus Tarp | Board of Directors | 0 companies |
| Jørgen Møllnitz Smit | Board of Directors | 0 companies |
| Jeppe Holger Hjølund Larsen | Board of Directors | 0 companies |
| Peter Skau-Andersen | Chairman | 0 companies |
| Henrik Breck | Board of Directors | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Jens Høgsted | Board of Directors | 0 companies |
| Leif Peter Lust | Board of Directors | 0 companies |