| Revenue | DKK 35M | -12% |
| EBITDA | DKK 1,6M | -34% |
| Net profit | DKK 1,6M | -45% |
| Total assets | DKK 52,5M | -5% |
| Equity | DKK 37,7M | +4% |
| Employees | 4 | — |
| Item | 2013 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 271.035 | 30.369 | 37.656 | 26.664 | 39.813 | 37.181 | 31.040 | 31.823 | 35.540 | 39.622 | 35.002 |
| Staff expenses | -76 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 53.219 | -204 | 493 | -3.020 | -2.204 | 1.313 | 1.475 | 1.871 | 2.514 | 2.364 | 1.553 |
| Depreciation & amort. | 27.237 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 25.982 | -204 | 493 | -3.020 | -2.204 | 1.313 | 1.475 | 1.871 | 2.514 | 2.364 | 1.553 |
| Net financials | 26 | 910 | 707 | -1.725 | 23 | 768 | -466 | 571 | 1.064 | 449 | 543 |
| Profit before tax | 26.008 | 707 | 1.201 | -4.745 | -2.181 | 2.081 | 1.010 | 2.443 | 3.155 | 2.813 | 2.096 |
| Tax | -12.133 | 76 | 478 | 105 | -332 | 472 | -476 | -559 | 104 | -96 | 498 |
| Net profit | 38.141 | 631 | 723 | -4.850 | -1.849 | 1.609 | 1.486 | 3.001 | 3.052 | 2.909 | 1.598 |
| Item | 2013 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 297.240 | 43.338 | 46.393 | 41.156 | 42.478 | 38.835 | 42.029 | 49.435 | 51.188 | 55.056 | 52.482 |
| Equity | 229.630 | 30.009 | 30.781 | 25.925 | 24.070 | 25.679 | 27.165 | 30.167 | 33.218 | 36.127 | 37.725 |
| Long-term debt | 372 | 13 | 325 | 128 | 555 | 915 | 0 | 0 | 1.201 | 442 | 0 |
| Short-term debt | 66.323 | 12.516 | 15.287 | 15.103 | 17.853 | 12.241 | 14.864 | 19.268 | 16.769 | 18.487 | 14.757 |
| Total debt | 66.695 | 12.529 | 15.612 | 15.231 | 18.408 | 13.156 | 14.864 | 19.268 | 17.970 | 18.929 | 14.757 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Deputy | Deputy | 2004 | — | — |
CB Deputy | Deputy | 2006 | — | — |
JG Management | Management | 2007 | — | — |
TK Management | Management | 2007 | — | — |
MH | Deputy | 2004 | — | — |
YO Management | Management | 2005 | — | — |
RB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
GO Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
AJ Management | Management | 2004 | — | — |
TJ Deputy | Deputy | 2010 | — | — |
ST Management | Management | 2006 | — | — |
NF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2004 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2004 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2004 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Kimm Sander | Deputy | 0 companies |
| Charlotte Bugge Thers | Deputy | 0 companies |
| John Greig | Management | 0 companies |
| Tetsuo Kawabe | Management | 0 companies |
| Majbritt Holløse Sundberg | Deputy | 0 companies |
| Yasuyuki Oguma | Management | 0 companies |
| Ralf Bernhard Iding | Chief Executive Officer | 0 companies |
| Gerald Ostheimer | Chief Executive Officer | 0 companies |
| Allan Jensen Vestergaard | Management | 0 companies |
| Thomas Jessen | Deputy | 0 companies |
| Svend Tøttrup | Management | 0 companies |
| Neil Francis Tomlinson | Chief Executive Officer | 0 companies |
| Per Asmund Christensen | Deputy Chairman | 0 companies |
| Shunichi Sugita | Board of Directors | 0 companies |
| Heidi Senderovitz | Board of Directors | 0 companies |
| Takeshi Shima | Chairman | 0 companies |
| Akifuma Kubota | Board of Directors | 0 companies |
| Hirokazu Hashimoto | Board of Directors | 0 companies |
| Yukihiro Takahashi | Chairman | 0 companies |
| Hirokazu Hamada | Chairman | 0 companies |
| Rudi Louis Jean-Marie Jadoul | Board of Directors | 0 companies |
| Toshihiro Kashiwagi | Board of Directors | 0 companies |
| Per Ødum Nielsen | Board of Directors | 0 companies |
| Nobuhide Harada | Board of Directors | 0 companies |
| Henrik Tonsgaard Heideby | Deputy Chairman | 0 companies |
| Hiroki Kato | Board of Directors | 0 companies |
| Kim Frellsen | Board of Directors | 0 companies |
| Povl Christian Lütken Frigast | Board of Directors | 0 companies |
| Mark Robert Evans | Chairman | 0 companies |
| Kaj Juul-Pedersen | Chairman | 0 companies |
| Kåre Bo Stolt | Board of Directors | 0 companies |
| Kenji Tanaka | Chairman | 0 companies |
| Lars Dige Pedersen | Board of Directors | 0 companies |
| Osamu Nagata | Board of Directors | 0 companies |
| Agner Nørgaard Mark | Board of Directors | 0 companies |
| Toshihiko Takahashi | Deputy Chairman | 0 companies |
| Noboru Uchida | Board of Directors | 0 companies |
| Shigehisha Yamaguchi | Chairman | 0 companies |
| Niels Brix Olesen | Board of Directors | 0 companies |
| Giichi Sato | Board of Directors | 0 companies |
| Toru Wakinaga | Board of Directors | 0 companies |
| Akifumi Kubota | Deputy Chairman | 0 companies |
| Hans Kenneth Lund | Board of Directors | 0 companies |