| Revenue | DKK 5,3M | -16% |
| EBITDA | DKK -5,4M | +0% |
| Net profit | DKK -5,6M | +4% |
| Total assets | DKK 28,6M | -27% |
| Equity | DKK -12,7M | -78% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.248 | 8.956 | 7.771 | — | 11.316 | 10.317 | 8.642 | 11.689 | 6.269 | 5.274 |
| Staff expenses | -7.020 | -6.975 | -6.853 | -6.958 | -6.930 | -7.076 | -7.206 | -7.658 | -7.506 | -6.966 |
| EBITDA | -731 | -1.876 | -2.929 | 1.085 | 664 | -605 | -2.475 | 272 | -5.359 | -5.375 |
| Depreciation & amort. | 408 | 238 | -190 | -80 | -11 | -12 | -36 | -34 | -35 | -34 |
| EBIT | -1.139 | -2.114 | -3.119 | 1.005 | 653 | -617 | -2.511 | 238 | -5.394 | -5.409 |
| Net financials | -188 | -151 | -151 | -180 | -92 | -81 | -142 | -232 | -84 | -173 |
| Profit before tax | -1.327 | -2.265 | -3.270 | 825 | 561 | -698 | -2.653 | 6 | -5.478 | -5.582 |
| Tax | -317 | -438 | 740 | -53 | 151 | -0 | -0 | -0 | 345 | -0 |
| Net profit | -1.010 | -1.827 | -4.010 | 878 | 410 | -698 | -2.653 | 6 | -5.823 | -5.582 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.978 | 39.273 | 40.546 | 38.756 | 39.188 | 41.548 | 36.290 | 47.532 | 39.441 | 28.611 |
| Equity | 6.558 | 4.731 | 721 | 1.599 | 2.009 | 1.311 | -1.342 | -1.336 | -7.159 | -12.741 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191 | 0 | 0 |
| Short-term debt | 31.420 | 34.542 | 39.825 | 37.157 | 37.179 | 40.237 | 37.632 | 48.677 | 46.600 | 41.352 |
| Total debt | 31.420 | 34.542 | 39.825 | 37.157 | 37.179 | 40.237 | 37.632 | 48.868 | 46.600 | 41.352 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KF Management | Management | 2009 | — | — |
VT Management | Management | 1990 | — | — |
JM Deputy | Deputy | 1990 | — | — |
NH Deputy | Deputy | 1990 | — | — |
AS Management | Management | 2020 | — | — |
JE Management | Management | 1990 | — | — |
JR Deputy | Deputy | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 1995 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Fritjof Saust | Management | 0 companies |
| Vagn Thorup | Management | 0 companies |
| Jan Martin Falkenhaug | Deputy | 0 companies |
| Niels Henrik Balslev | Deputy | 0 companies |
| Arne Skou Nielsen | Management | 0 companies |
| Jørn Erik Lysemose Rasmussen | Management | 0 companies |
| Jan Robert Nastrom | Deputy | 0 companies |
| Masataka Yamaishi | Chairman | 0 companies |
| Thomas Weine Person | Board of Directors | 0 companies |
| Kenji Eto | Board of Directors | 0 companies |
| Norio Karashima | Board of Directors | 0 companies |
| Shunsuke Otsuki | Board of Directors | 0 companies |
| Tadayuki Ota | Chairman | 0 companies |
| Anders Gustav Thomas Westgerd | Board of Directors | 0 companies |
| Karl Olov Karlsson | Board of Directors | 0 companies |
| Jørn Oskar Gillstrøm | Board of Directors | 0 companies |
| Akira Hata | Board of Directors | 0 companies |
| Shinichi Takimoto | Chairman | 0 companies |
| Masakazu Arimune | Board of Directors | 0 companies |
| Shigeo Ihara | Board of Directors | 0 companies |
| Yusaku Hanada | Board of Directors | 0 companies |
| Takeshi Fujino | Board of Directors | 0 companies |
| Takashi Fukui | Board of Directors | 0 companies |
| Junichi Okishima | Board of Directors | 0 companies |
| Hiroyuki Shioiri | Chairman | 0 companies |
| Mr. Soichiro Yamaji | Board of Directors | 0 companies |
| Aleksandar Iliev Gramatikov | Board of Directors | 0 companies |
| Keishi Hashimoto | Chairman | 0 companies |
| Takayuki Atsumi | Board of Directors | 0 companies |
| Ken Nakahara | Board of Directors | 0 companies |
| Mogens Skipper-Pedersen | Board of Directors | 0 companies |
| Kenichiro Koseki | Board of Directors | 0 companies |
| Fumihiro Nishi | Board of Directors | 0 companies |
| Shinichi Takimoto | Board of Directors | 0 companies |
| Takayuki Hamaya | Board of Directors | 0 companies |
| Henrik Stenbjerre | Board of Directors | 0 companies |
| Uto Naoki | Board of Directors | 0 companies |