| Revenue | DKK 4,3M | +40% |
| EBITDA | DKK 913K | +697% |
| Net profit | DKK 732K | +340% |
| Total assets | DKK 11,5M | -10% |
| Equity | DKK 6,6M | +13% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.325 | 1.775 | 561 | 1.119 | — | 1.533 | 1.120 | 2.009 | 2.208 | 3.691 | 4.242 | 2.737 | 3.042 | 4.262 |
| Staff expenses | -3.662 | -3.662 | -876 | -3.365 | -3.195 | -3.126 | -3.758 | -3.560 | -3.763 | -3.030 | -3.115 | -3.213 | -3.195 | -3.350 |
| EBITDA | -337 | -1.887 | -314 | -2.246 | -1.146 | -1.593 | -2.638 | -1.551 | -1.555 | 661 | 1.127 | -476 | -153 | 913 |
| Depreciation & amort. | -8 | -10 | -2 | -9 | -0 | -0 | -0 | -0 | -0 | -6 | -5 | -5 | -5 | -8 |
| EBIT | -345 | -1.897 | -317 | -2.255 | -1.146 | -1.593 | -2.638 | -1.551 | -1.555 | 656 | 1.121 | -482 | -158 | 905 |
| Net financials | -44 | -41 | -31 | -106 | -130 | -154 | -268 | -381 | -367 | -75 | -88 | -87 | -127 | -173 |
| Profit before tax | -389 | -1.938 | -348 | -2.361 | -1.276 | -1.747 | -2.905 | -1.932 | -1.922 | 581 | 1.034 | -568 | -286 | 732 |
| Tax | -106 | -464 | -106 | -579 | -297 | -382 | -634 | 706 | 49 | -0 | -148 | 82 | 19 | -0 |
| Net profit | -284 | -1.474 | -242 | -1.782 | -979 | -1.365 | -2.271 | -2.638 | -1.971 | 581 | 1.182 | -650 | -304 | 732 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.350 | 8.494 | 9.935 | 9.616 | 10.927 | 12.243 | 16.743 | 13.623 | 12.731 | 16.434 | 15.670 | 14.056 | 12.799 | 11.544 |
| Equity | 5.979 | 4.506 | 4.264 | 2.482 | 1.503 | 138 | -2.133 | -4.771 | 5.027 | 5.608 | 6.790 | 6.140 | 5.836 | 6.567 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209 | 310 | 302 | 308 | 319 | 329 |
| Short-term debt | 2.273 | 3.988 | 5.539 | 7.036 | 9.371 | 12.053 | 18.876 | 18.394 | 7.495 | 10.516 | 8.577 | 7.608 | 6.644 | 4.647 |
| Total debt | 2.273 | 3.988 | 5.539 | 7.036 | 9.371 | 12.053 | 18.876 | 18.394 | 7.704 | 10.827 | 8.879 | 7.916 | 6.963 | 4.976 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EB Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
TS Management | Management | 2019 | — | — |
SS Management | Management | 2019 | — | — |
YH Management | Management | 2019 | — | — |
TC Management | Management | 2008 | — | — |
FA Management | Management | 2022 | — | — |
SS Management | Management | 2012 | — | — |
yT Management | Management | 2020 | — | — |
IK Management | Management | 2025 | — | — |
NT Management | Management | 2014 | — | — |
KS Management | Management | 2016 | — | — |
SM Management | Management | 2011 | — | — |
CM Management | Management | 2020 | — | — |
| Audit | 1986 | — | — | |
OH Management | Management | 2021 | — | — |
SS Management | Management | 2010 | — | — |
HU Management | Management | 2014 | — | — |
HJ Management | Management | 2021 | — | — |
YK Management | Management | 2016 | — | — |
HF Management | Management | 2011 | — | — |
MA Management | Management | 2006 | — | — |
R8 Audit | Audit | 1986 | — | — |
HM Management | Management | 2011 | — | — |
HS Management | Management | 2021 | — | — |
| Audit | 1986 | — | — | |
AN Management | Management | 2007 | — | — |
YT Management | Management | 2010 | — | — |
YT Management | Management | 2013 | — | — |
HW Management | Management | 2019 | — | — |
CJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Ebbe Borup | Chief Executive Officer | 0 companies |
| Tomoyoshi Seo | Management | 0 companies |
| Shuichi Shiina | Management | 0 companies |
| Yasuo Hanamura | Management | 0 companies |
| Thomas Christensen | Management | 0 companies |
| Frans André Heins | Management | 0 companies |
| Shoichi Sakuma | Management | 0 companies |
| yoichiro Tanaka | Management | 0 companies |
| Inci Korkmaz Adiguzel | Management | 0 companies |
| Nobuhiro Tsukamoto | Management | 0 companies |
| Kota Sasaki | Management | 0 companies |
| Shoji Matsushima | Management | 0 companies |
| Christian Møller Kissov | Management | 0 companies |
| REVISIONAFIRMAET POC-SERVICE ApS | Audit | 0 companies |
| Oliver Haug | Management | 0 companies |
| Shoichi Sakuma | Management | 0 companies |
| Hiroyuki Usuku | Management | 0 companies |
| Henning Jansen | Management | 0 companies |
| Yoshio Komei | Management | 0 companies |
| Hideki Fujii | Management | 0 companies |
| Mogens Anders Friis Nielsen | Management | 0 companies |
| Revision 88 | Audit | 0 companies |
| Hiroaki Matsumoto | Management | 0 companies |
| Heiko Struchtemeier | Management | 0 companies |
| Revisionsfirmaet Revision 88 ApS | Audit | 0 companies |
| Akihiko Nozaki | Management | 0 companies |
| Yoichiro Tanaka | Management | 0 companies |
| Yoichiro Tanaka | Management | 0 companies |
| Horst Wilhelm Rolf Garbrecht | Management | 0 companies |
| Cornelis Jacobus van Beek | Management | 0 companies |
| Henning Østergaard Thomsen | Board of Directors | 0 companies |
| Alfred Thue Andersen | Board of Directors | 0 companies |
| Tage Rasmus Brik | Board of Directors | 0 companies |