| Revenue | DKK 4,9M | -49% |
| EBITDA | DKK 4K | +100% |
| Net profit | DKK -720K | +86% |
| Total assets | DKK 40,5M | -18% |
| Equity | DKK 39,7M | -2% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76.962 | 16.551 | 9.483 | 18.685 | 20.686 | 20.269 | 23.120 | 21.857 | 19.256 | 9.791 | 4.947 |
| Staff expenses | -8.948 | -9.307 | -5.064 | -10.007 | -0 | -0 | -0 | -16.356 | -14.379 | -13.072 | -2.489 |
| EBITDA | 1.008 | -50 | 2.266 | 6.587 | 7.306 | 4.996 | 7.306 | 4.996 | 5.944 | -3.868 | 4 |
| Depreciation & amort. | -577 | -458 | -276 | -0 | -0 | -0 | -0 | -0 | -0 | -257 | -0 |
| EBIT | 431 | -508 | 1.990 | 6.587 | 7.306 | 4.996 | 7.306 | 4.996 | 5.944 | -4.125 | 4 |
| Net financials | -287 | 140 | 21 | -120 | 74 | 77 | 311 | 232 | 505 | 205 | -190 |
| Profit before tax | 1.703 | 4.522 | 3.520 | 6.466 | 7.381 | 5.073 | 6.255 | 3.784 | 3.079 | -3.920 | -186 |
| Tax | 477 | 987 | 820 | 1.852 | 1.501 | 1.241 | 1.645 | 1.160 | 225 | 1.275 | 534 |
| Net profit | 1.225 | 3.535 | 2.700 | 4.615 | 5.880 | 3.832 | 4.610 | 2.624 | 2.854 | -5.195 | -720 |
| Item | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 48.031 | 48.507 | 43.766 | 59.968 | 55.123 | 54.650 | 73.030 | 76.553 | 81.618 | 49.354 | 40.533 |
| Equity | 15.014 | 18.549 | 21.249 | 25.863 | 31.743 | 35.575 | 40.185 | 42.808 | 45.663 | 40.467 | 39.747 |
| Long-term debt | 0 | 542 | 830 | 0 | 0 | 0 | 0 | 3.244 | 2.446 | 0 | 0 |
| Short-term debt | 33.017 | 29.380 | 21.687 | 34.090 | 23.337 | 19.020 | 32.782 | 30.500 | 33.510 | 8.887 | 785 |
| Total debt | 33.017 | 29.922 | 22.518 | 34.090 | 23.337 | 19.020 | 32.782 | 33.745 | 35.956 | 8.887 | 785 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Founder | Founder | 2001 | — | — |
HC Founder | Founder | 2001 | — | — |
AK Management | Management | 2002 | — | — |
ST Management | Management | 2010 | — | — |
NO Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
MK Management | Management | 2007 | — | — |
JR Audit | Audit | 2001 | — | — |
MK Management | Management | 2007 | — | — |
MB Unofficial title | Unofficial title | 2024 | — | — |
GA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Jens-Otto Larsen | Founder | 0 companies |
| Hans Christian Iversen | Founder | 0 companies |
| Atsushi Kondo | Management | 0 companies |
| Shinichi Takahashi | Management | 0 companies |
| Norihiko Okamoto | Chief Executive Officer | 0 companies |
| Masami Kanaguri | Management | 0 companies |
| Jørgen Roager | Audit | 0 companies |
| Masami Kanaguri | Management | 0 companies |
| Michala Beathe Roepstorff | Unofficial title | 0 companies |
| Gordon Alexander Clark | Management | 0 companies |
| Manabu Itoh | Chairman | 0 companies |
| Bent Vandahl Sommer | Chairman | 0 companies |
| Kan Takita | Board of Directors | 0 companies |
| Atsushi Kondo | Board of Directors | 0 companies |
| Shuichi Murata | Board of Directors | 0 companies |