| Revenue | DKK -108K | -107% |
| EBITDA | DKK -162K | +79% |
| Net profit | DKK 1,3M | +248% |
| Total assets | DKK 757K | -63% |
| Equity | DKK 207K | +119% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 3.004 | 4.167 | 3.216 | 2.950 | 1.543 | -108 |
| Staff expenses | -3.006 | -3.450 | -3.241 | -2.985 | -2.985 | -54 |
| EBITDA | -3 | 717 | -25 | -35 | -787 | -162 |
| Depreciation & amort. | -205 | -244 | -283 | -259 | -222 | -201 |
| EBIT | -208 | 474 | -308 | -294 | -1.009 | -364 |
| Net financials | -2 | 0 | -7 | -7 | 0 | 1.591 |
| Profit before tax | -209 | 474 | -315 | -301 | -1.009 | 1.227 |
| Tax | -52 | 111 | -51 | -66 | -139 | -63 |
| Net profit | -158 | 362 | -264 | -235 | -870 | 1.290 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 2.697 | 3.171 | 2.736 | 1.809 | 2.029 | 757 |
| Equity | -78 | 285 | 21 | -213 | -1.084 | 207 |
| Long-term debt | 0 | 0 | 1.500 | 1.300 | 2.100 | 0 |
| Short-term debt | 2.758 | 2.856 | 1.215 | 722 | 1.013 | 550 |
| Total debt | 2.758 | 2.856 | 2.715 | 2.022 | 3.113 | 550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LØ Management | Management | 2016 | — | — |
EB Unofficial title | Unofficial title | 2017 | — | — |
DM Management | Management | 2012 | — | — |
LS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAN MUNKHOLM HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
DS Smith Display Holding ApS | Company | 100.0% | 100.0% | 2016 |
DS SMITH PACKAGING DENMARK A/S | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Østerby | Management | 0 companies |
| Eskil Bielefeldt | Unofficial title | 0 companies |
| Dan Munkholm Andersen | Management | 0 companies |
| Lars Skjoldmark Rasmussen | Chief Executive Officer | 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 |
| Christian Jess | Board of Directors | 0 companies |
| Thomas Kure Jakobsen | Chairman | 0 companies |