| Revenue | DKK 19,3M | +201% |
| EBITDA | DKK -11,9M | +66% |
| Net profit | DKK -18,4M | +51% |
| Total assets | DKK 219,7M | +58% |
| Equity | DKK 110,4M | +32% |
| Employees | 52 | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 56.168 | 46.184 | 50.890 | 54.952 | 50.877 | 33.993 | 24.215 | 19.468 | 5.859 | 35.383 | 13.419 | 6.403 | 19.281 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -43.997 | -40.185 | -41.796 | -37.449 | -35.509 | -32.344 | -26.908 | -25.739 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.669 | 9.036 | 12.676 | 17.302 | 15.976 | 3.001 | -288 | -11.956 | -21.597 | -20.083 | -42.896 | -34.493 | -11.854 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6.747 | -5.813 | -5.741 | -5.619 | -5.672 | -5.725 | -5.290 | -5.950 | -0 | -0 | -0 | -5.258 | -5.165 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.923 | 3.223 | 6.935 | 11.683 | 10.305 | -2.724 | -5.578 | -17.907 | -21.597 | -20.083 | -42.896 | -39.751 | -17.019 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -874 | -1.801 | 2.247 | -1.605 | -1.088 | 169 | -25 | -2.422 | -3.461 | -804 | -1.146 | 1.915 | -1.382 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 8.048 | 1.422 | 9.183 | 10.078 | 9.217 | -2.555 | -5.603 | -20.329 | -25.057 | -20.887 | -44.042 | -37.836 | -18.402 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.050 | 136 | 2.184 | 2.406 | 1.918 | -561 | -1.364 | -1.114 | -0 | -0 | 1.178 | -0 | -0 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.998 | 1.286 | 6.998 | 7.671 | 7.299 | -1.994 | -4.238 | -19.215 | -25.057 | -20.887 | -45.221 | -37.836 | -18.402 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 255.393 | 256.668 | 266.685 | 295.344 | 295.902 | 283.137 | 272.725 | 288.554 | 227.701 | 195.357 | 164.063 | 139.331 | 219.721 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 214.090 | 215.937 | 223.264 | 231.022 | 238.319 | 236.327 | 232.089 | 212.838 | 187.821 | 166.925 | 121.654 | 83.818 | 110.416 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.947 | -149 | -107 | -982 | -697 | 994 | 716 | 2.668 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.027 | 36.047 | 39.504 | 60.338 | 53.678 | 43.787 | 38.541 | 75.299 | 39.560 | 28.150 | 41.911 | 55.156 | 108.829 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.027 | 36.047 | 39.504 | 60.338 | 53.678 | 43.787 | 38.541 | 75.299 | 39.560 | 28.150 | 41.911 | 55.156 | 108.829 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YK Management | Management | 2001 | — | — |
KI Management | Management | 1989 | — | — |
HB Deputy | Deputy | 1989 | — | — |
ET | Audit | 1989 | — | — |
EC Management | Management | 1989 | — | — |
MV Deputy | Deputy | 1998 | — | — |
HI Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PL Deputy | Deputy | 1989 | — | — |
JR Deputy | Deputy | 1998 | — | — |
JT Management | Management | 1999 | — | — |
PL Deputy | Deputy | 1989 | — | — |
HF Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Audit | 1989 | — | — | |
AS Management | Management | 1989 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PE Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Chairman | 1989 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Yurijo Kuroda | Management | 0 companies |
| Katsuhiko Ikebata | Management | 0 companies |
| Hanne Bistrup Jensen | Deputy | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Clausen | Management | 0 companies |
| Morten Vilhelm Eilertsen | Deputy | 0 companies |
| Hidehiko Imaizumi | Chief Executive Officer | 0 companies |
| Per Lykkebøe Andersen | Deputy | 0 companies |
| Jørgen Rytter | Deputy | 0 companies |
| Junichi Tsuchiya | Management | 0 companies |
| Poul-Erik Loua | Deputy | 0 companies |
| Hideaki Funatsu | Chief Executive Officer | 0 companies |
| Masahiro Hirao | Chief Executive Officer | 0 companies |
| Klynveldt Peat Marwick Goerdeler A/S | Audit | 0 companies |
| Atsuo Shimada | Management | 0 companies |
| Hajime Miyashita | Chief Executive Officer | 0 companies |
| Hajime Miyashita | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Tomohiro Seyama | Board of Directors | 0 companies |
| Yoshiyuki Nakagawa | Board of Directors | 0 companies |
| Toshiyasu Miyano | Board of Directors | 0 companies |
| Kim Bent Olsen | Board of Directors | 0 companies |
| Leif Lodberg | Board of Directors | 0 companies |
| Niels Adelhardt Østergaard | Board of Directors | 0 companies |
| Niels Hermansen | Board of Directors | 0 companies |
| Malene Sølvsten Millard | Board of Directors | 0 companies |
| Morihiro Muramoto | Chairman | 0 companies |
| Takashi Hara | Board of Directors | 0 companies |
| Bo Gito Dalker | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Masanori Sakoda | Board of Directors | 0 companies |
| Bo Jesper Nielsen | Board of Directors | 0 companies |
| Takuya Nakamura | Board of Directors | 0 companies |
| Niels Marius Søgaard Jensen | Board of Directors | 0 companies |
| Kristian Dahl Lund | Board of Directors | 0 companies |
| Klaus Bech Rasmussen | Board of Directors | 0 companies |
| Tatsuro Kitayuguchi | Board of Directors | 0 companies |
| Iwao Yamabe | Board of Directors | 0 companies |
| Jens Krabbe Frandsen | Board of Directors | 0 companies |
| Koji Suganuma | Board of Directors | 0 companies |
| Yasuo Yamaji | Chairman | 0 companies |
| Claus Juelsgård Pedersen | Board of Directors | 0 companies |
| Tomohiro Seyama | Board of Directors | 0 companies |
| Koichi Takanami | Board of Directors | 0 companies |
| Gorm Præst Jørgensen | Board of Directors | 0 companies |
| Per Jørgen Nielsen | Board of Directors | 0 companies |
| Minoru Suzuki | Board of Directors | 0 companies |
| Tommy Lundberg Pedersen | Board of Directors | 0 companies |
| Johannes Clausen | Board of Directors | 0 companies |
| Masahiko Wada | Chairman | 0 companies |
| Poul Erik Olsen | Board of Directors | 0 companies |
| Hitoshi Sekino | Board of Directors | 0 companies |
| Takashi Saito | Chairman | 0 companies |
| Erwin Günther | Board of Directors | 0 companies |
| Osamu Nakamura | Chairman | 0 companies |
| Mitsuru Tsuchiya | Chairman | 0 companies |
| Seiki Nagaq | Board of Directors | 0 companies |
| John Nielsen | Board of Directors | 0 companies |
| Taijiro Yamazaki | Board of Directors | 0 companies |
| Kousuke Hirabayashi | Chairman | 0 companies |
| Mitsuru Iida | Chairman | 0 companies |
| Shikeki Umise | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |
| Yoshiaki Ishizaka | Board of Directors | 0 companies |
| Shigemi Furuya | Board of Directors | 0 companies |
| Testuya Fukushima | Chairman | 0 companies |
| Kenzo Isumi | Board of Directors | 0 companies |
| Flemming Johannsen Roth | Board of Directors | 0 companies |
| Roland Gottfried Pedersen | Board of Directors | 0 companies |
| Yasuki Suzuura | Board of Directors | 0 companies |
| Jørgen Wagner Hansen | Board of Directors | 0 companies |
| Lene Thybo Anker Jensen | Board of Directors | 0 companies |
| Keisuke Yamada | Board of Directors | 0 companies |