| Revenue | DKK 2,1M | +55% |
| EBITDA | DKK 471K | +164% |
| Net profit | DKK 247K | +141% |
| Total assets | DKK 604K | -21% |
| Equity | DKK 23K | +110% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.151 | 4.749 | 1.573 | 1.384 | 2.143 |
| Staff expenses | -4.328 | -4.087 | -2.075 | -2.119 | -1.672 |
| EBITDA | 823 | 661 | -503 | -735 | 471 |
| Depreciation & amort. | -103 | -68 | -59 | -26 | -20 |
| EBIT | 720 | 594 | -562 | -761 | 450 |
| Net financials | -14 | 34 | 69 | 7 | -103 |
| Profit before tax | 706 | 628 | -493 | -754 | 347 |
| Tax | 165 | 143 | -103 | -156 | 101 |
| Net profit | 541 | 485 | -391 | -598 | 247 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.402 | 2.304 | 1.801 | 765 | 604 |
| Equity | 365 | 1.225 | 835 | -223 | 23 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.037 | 1.079 | 966 | 989 | 581 |
| Total debt | 2.037 | 1.079 | 966 | 989 | 581 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
RK Founder | Founder | 1993 |
KK Founder | Founder | 1993 |
ED Founder | Founder | 1993 |
| Former (2) | ||
AF Audit | Audit | 1993 – 2010 |
AC Management | Management | 1993 – 2014 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 1993 – 1995 | |
| Board of Directors | 1993 – 2010 | |
| Board of Directors | 2015 – 2023 | |
| Chairman | 1993 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2014 | |
| Individual | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Reiko Karasawa | Founder | 0 companies |
| Arne Frandsen | Audit | 0 companies |
| Karasawa Kikaku Co. Ltd | Founder | 0 companies |
| Anders Conrad Knapmann | Management | 0 companies |
| Eric Dyrlev Jensen | Founder | 0 companies |
| Kunio Karasawa | Board of Directors | 0 companies |
| John Reimer Larsen | Board of Directors | 0 companies |
| Peter Brix Knapmann | Board of Directors | 0 companies |
| Helen Marie Schnack | Chairman | 0 companies |