| Revenue | DKK 65,5M | +1% |
| EBITDA | DKK 16,5M | +2% |
| Net profit | DKK 17,1M | +32% |
| Total assets | DKK 147,3M | +44% |
| Equity | DKK 66,1M | -12% |
| Employees | 35 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 41.440 | 41.105 | 44.669 | 47.333 | 51.171 | 54.823 | 63.755 | 64.478 | 101.412 | 125.939 | 71.699 | 68.794 | 64.815 | 65.456 |
| Staff expenses | -0 | -0 | -0 | -14.128 | -17.800 | -19.796 | -23.693 | -22.877 | -26.860 | -27.726 | -0 | -0 | -30.037 | -32.213 |
| EBITDA | 7.191 | 5.130 | 7.223 | 5.130 | 7.223 | 10.751 | 13.966 | 15.181 | 38.894 | 45.096 | 23.047 | 19.893 | 16.094 | 16.459 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -547 | -665 |
| EBIT | 7.191 | 5.130 | 7.223 | 5.130 | 7.223 | 10.751 | 13.966 | 15.181 | 38.894 | 45.096 | 23.047 | 19.893 | 15.547 | 15.794 |
| Net financials | -474 | -660 | -183 | -340 | -51 | 326 | 534 | 385 | 448 | 60 | -71 | -122 | 1.163 | 6.199 |
| Profit before tax | 6.717 | 4.469 | 7.041 | 9.487 | 10.068 | 11.077 | 14.501 | 15.566 | 39.342 | 45.156 | 22.976 | 19.771 | 16.710 | 21.993 |
| Tax | 1.731 | 1.192 | 1.821 | 2.144 | 2.432 | 2.575 | 3.024 | 3.783 | 8.614 | 10.084 | 5.404 | 4.963 | 3.784 | 4.873 |
| Net profit | 4.986 | 3.277 | 5.220 | 7.343 | 7.636 | 8.502 | 11.477 | 11.782 | 30.728 | 35.072 | 17.572 | 14.808 | 12.926 | 17.120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.042 | 34.477 | 39.513 | 40.611 | 55.990 | 62.891 | 70.243 | 75.982 | 101.179 | 139.108 | 126.102 | 112.282 | 102.069 | 147.335 |
| Equity | 14.301 | 17.957 | 22.963 | 23.968 | 29.838 | 36.325 | 48.704 | 48.646 | 64.507 | 84.047 | 88.604 | 86.168 | 75.494 | 66.065 |
| Long-term debt | 0 | 2.196 | 1.183 | 0 | 0 | 0 | 0 | 3.422 | 8.373 | 11.183 | 3.874 | 4.758 | 3.577 | 4.906 |
| Short-term debt | 22.695 | 14.324 | 15.367 | 16.644 | 25.353 | 25.765 | 20.779 | 23.040 | 27.848 | 37.356 | 31.951 | 19.684 | 22.723 | 76.364 |
| Total debt | 22.695 | 16.520 | 16.550 | 16.644 | 25.353 | 25.765 | 20.779 | 26.461 | 36.221 | 48.538 | 35.825 | 24.441 | 26.300 | 81.270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JS | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1977 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Loumann Breck Skau Holding ApS | Company | 66.7% | 66.7% | 2025 |
Smurfwader Dialogues in Tokyo ApS | Company | 10.0% | 10.0% | 2025 |
Pack Tech Holding ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Ibsen | Chief Executive Officer | 0 companies |
| Claus Madsen | Chief Executive Officer | 0 companies |
| Søren Kongshøj Marcussen | Chief Executive Officer | 0 companies |
| Jørgen Schiøtt-Andersen | Audit | 0 companies |
| Gert Frost | Board of Directors | 0 companies |
| Søren Stub Rasmussen | Board of Directors | 0 companies |
| Mikkel Andreas Tonsgaard Heideby | Board of Directors | 0 companies |
| Sven Åge Harup-Hansen | Chairman | 0 companies |
| Peter Lust | Board of Directors | 0 companies |
| Mette Skjærbæk Jensen | Board of Directors | 0 companies |
| Jacob Helleberg Mathiesen | Board of Directors | 0 companies |
| Lizzi Harup-Hansen | Board of Directors | 0 companies |
| Kristoffer Nilaus Tarp | Board of Directors | 0 companies |
| Jørgen Møllnitz Smit | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Board of Directors | 0 companies |
| Jeppe Holger Hjølund Larsen | Board of Directors | 0 companies |
| Peter Skau-Andersen | Chairman | 0 companies |
| Christian Loumann Lemaré | Board of Directors | 0 companies |
| Henrik Breck | Board of Directors | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Peter Normann Nielsen | Board of Directors | 0 companies |
| Jens Høgsted | Board of Directors | 0 companies |
| Dorte Marianne Harup-Hansen | Board of Directors | 0 companies |
| Michael Ertmann | Board of Directors | 0 companies |
| Ulrik Feldskov Juul | Board of Directors | 0 companies |