| Revenue | DKK 2,1M | -67% |
| EBITDA | DKK 873K | -62% |
| Net profit | DKK 508K | +231% |
| Total assets | DKK 8,1M | -32% |
| Equity | DKK 8M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.524 | 5.228 | 2.645 | 3.063 | 6.324 | 10.506 | 7.126 | 6.778 | 5.732 | 6.332 | 2.067 |
| Staff expenses | -0 | -0 | -5.949 | -0 | -5.738 | -5.931 | -5.050 | -4.876 | -0 | -0 | -0 |
| EBITDA | -1.865 | -2.183 | -3.303 | -4.144 | 586 | 4.575 | 2.076 | 1.902 | 1.204 | 2.290 | 873 |
| Depreciation & amort. | -0 | -0 | -969 | -0 | -499 | -546 | -573 | 556 | 574 | 3.035 | 220 |
| EBIT | -1.865 | -2.183 | -4.272 | -4.144 | 87 | 4.029 | 1.503 | 1.346 | 630 | -745 | 653 |
| Net financials | -360 | -711 | -215 | -230 | -216 | 131 | -827 | 29 | -37 | -114 | -96 |
| Profit before tax | -2.225 | -2.894 | -4.487 | -4.374 | -129 | 4.160 | 676 | 1.375 | 593 | -859 | 557 |
| Tax | -565 | -707 | -1.079 | -1.006 | -28 | 915 | 163 | 305 | 324 | -471 | 49 |
| Net profit | -1.660 | -2.187 | -3.408 | -3.367 | -101 | 3.245 | 514 | 1.070 | 269 | -387 | 508 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.229 | 17.768 | 11.659 | 10.553 | 9.862 | 11.846 | 12.248 | 13.053 | 13.512 | 12.014 | 8.127 |
| Equity | 4.558 | 9.071 | 5.663 | 2.953 | 2.796 | 5.891 | 6.419 | 7.491 | 7.871 | 7.484 | 7.992 |
| Long-term debt | 6.700 | 6.700 | 5.360 | 4.690 | 4.355 | 4.020 | 3.685 | 3.350 | 3.015 | 2.680 | 0 |
| Short-term debt | 9.972 | 1.997 | 636 | 2.910 | 2.711 | 1.161 | 1.221 | 1.135 | 1.506 | 1.813 | 135 |
| Total debt | 16.672 | 8.697 | 5.996 | 7.600 | 7.066 | 5.181 | 4.906 | 4.485 | 4.521 | 4.493 | 135 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
VC Management | Management | 1996 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
LR Unofficial title | Unofficial title | 2021 | — | — |
SY Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ronald Johannes Maria Gerardus Schouteten | Chief Executive Officer | 0 companies |
| Villy Christiansen | Management | 0 companies |
| Jesper Hvid | Chief Executive Officer | 0 companies |
| Lars Rasmussen | Unofficial title | 0 companies |
| Saito Yukihiro | Chief Executive Officer | 0 companies |
| Anders Kristian Østergaard Andersen | Chief Executive Officer | 0 companies |
| Michael Stephan Robert van Wersch | Chief Executive Officer | 0 companies |
| Søren Hvid | Chief Executive Officer | 0 companies |
| Osamu Sugimura | Board of Directors | 0 companies |
| Palle Sørensen | Chairman | 0 companies |
| Hirokazu Watanabe | Board of Directors | 0 companies |
| Kazuo Hatsuda | Board of Directors | 0 companies |
| Carl Christian Horn Andersen | Board of Directors | 0 companies |
| Gitte Pilemand | Board of Directors | 0 companies |
| Wilhelmus Johannes Jacobus Nijssen | Board of Directors | 0 companies |
| Inger Margrethe Christiansen | Board of Directors | 0 companies |
| Antonius Leonardus Kuipers | Board of Directors | 0 companies |
| Peter Henning Holm Johnsen | Board of Directors | 0 companies |
| Jens Lehmann Tofte | Board of Directors | 0 companies |