| Revenue | DKK 2,1M | +41% |
| EBITDA | DKK -2,7M | -23% |
| Net profit | DKK -3M | -6% |
| Total assets | DKK 10M | +8% |
| Equity | DKK 5M | +430% |
| Employees | 8 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.035 | 4.424 | 2.517 | 1.480 | 2.087 |
| Staff expenses | -3.387 | -3.549 | -3.580 | -3.668 | -4.211 |
| EBITDA | 648 | 861 | -1.063 | -2.188 | -2.691 |
| Depreciation & amort. | -359 | -239 | -175 | -124 | -167 |
| EBIT | 289 | 623 | -1.238 | -2.312 | -2.858 |
| Net financials | -86 | -120 | -276 | -591 | 55 |
| Profit before tax | 203 | 503 | -1.514 | -2.903 | -2.803 |
| Tax | 46 | 173 | -83 | -117 | 150 |
| Net profit | 157 | 330 | -1.431 | -2.786 | -2.953 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 6.946 | 8.919 | 11.378 | 9.317 | 10.033 |
| Equity | 2.588 | 2.805 | 1.260 | -1.526 | 5.030 |
| Long-term debt | 136 | 136 | 0 | 0 | 0 |
| Short-term debt | 4.222 | 5.977 | 10.118 | 10.843 | 5.003 |
| Total debt | 4.358 | 6.113 | 10.118 | 10.843 | 5.003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JY Management | Management | 2024 |
AK Management | Management | 2024 |
| Former (1) | ||
ST Management | Management | 2024 – 2024 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2024 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Junichiro Yoshifuku | Management | 0 companies |
| Shu Takubo | Management | 0 companies |
| Atsushi Kyogoku | Management | 0 companies |