| Revenue | DKK 14,2M | +1% |
| EBITDA | DKK 4,6M | -15% |
| Net profit | DKK 3,3M | -15% |
| Total assets | DKK 22M | +14% |
| Equity | DKK 10,5M | -6% |
| Employees | 34 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.442 | 2.007 | 2.686 | 2.630 | 1.925 | 2.268 | 2.261 | 3.589 | 5.402 | 9.182 | 9.724 | 14.107 | 14.205 |
| Staff expenses | -3.003 | -2.130 | -2.199 | -2.116 | -2.181 | -1.960 | -1.607 | -2.537 | -3.258 | -6.349 | -7.218 | -8.698 | -9.609 |
| EBITDA | -561 | -124 | 487 | 514 | -256 | 308 | 511 | 1.052 | 2.145 | 2.833 | 2.506 | 5.409 | 4.596 |
| Depreciation & amort. | -185 | -166 | -163 | -152 | -161 | -99 | -121 | -136 | -153 | -177 | -256 | -255 | -267 |
| EBIT | -747 | -289 | 324 | 362 | -417 | 209 | 390 | 916 | 1.992 | 2.656 | 2.250 | 5.154 | 4.329 |
| Net financials | -235 | -142 | -179 | -253 | -159 | -109 | 20 | -101 | -16 | 110 | 74 | -161 | -143 |
| Profit before tax | -981 | -432 | 145 | 108 | -576 | 100 | 410 | 815 | 1.976 | 2.766 | 2.323 | 4.993 | 4.186 |
| Tax | -230 | -103 | 54 | 42 | -120 | 29 | 95 | 184 | 447 | 643 | 564 | 1.069 | 843 |
| Net profit | -756 | -329 | 91 | 67 | -456 | 71 | 314 | 631 | 1.529 | 2.123 | 1.759 | 3.924 | 3.343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.011 | 5.685 | 6.047 | 5.492 | 4.639 | 4.908 | 5.742 | 6.764 | 11.447 | 17.864 | 18.116 | 19.305 | 21.953 |
| Equity | 1.726 | 1.397 | 1.487 | 1.554 | 1.098 | 1.169 | 2.051 | 2.682 | 4.210 | 6.525 | 7.684 | 11.108 | 10.451 |
| Long-term debt | 219 | 229 | 97 | 0 | 0 | 0 | 245 | 161 | 230 | 230 | 230 | 246 | 0 |
| Short-term debt | 4.066 | 4.059 | 4.463 | 3.939 | 3.541 | 3.739 | 3.446 | 3.874 | 6.957 | 11.015 | 10.082 | 7.878 | 11.371 |
| Total debt | 4.285 | 4.288 | 4.560 | 3.939 | 3.541 | 3.739 | 3.692 | 4.036 | 7.187 | 11.246 | 10.312 | 8.124 | 11.371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JAN NAKAMURA HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2021 | |
JS 2018 Holding ApS | Company | 33.3% | 33.3% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nakamura | Chief Executive Officer | 0 companies |
| Jan Stein Jørgensen | Chief Executive Officer | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Annemette Heller | Chairman | 0 companies |
| June Chiba | Board of Directors | 0 companies |
| Vicki Sisse Degner | Board of Directors | 0 companies |
| Seiji Nakamura | Board of Directors | 0 companies |
| Knud Erik Banke Kristensen | Board of Directors | 0 companies |
| Stig Thornsohn | Board of Directors | 0 companies |
| Masaaki Ariga | Chairman | 0 companies |
| Helle Garde Carlsen | Board of Directors | 0 companies |