| Revenue | DKK 99K | -50% |
| EBITDA | DKK 57K | -53% |
| Net profit | DKK 38K | -39% |
| Total assets | DKK 4,1M | -2% |
| Equity | DKK 227K | +20% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | 1.703 | 1.865 | 1.749 | 199 | 99 |
| Staff expenses | -1.071 | -1.271 | -1.294 | -0 | -0 |
| EBITDA | 632 | 595 | 455 | 120 | 57 |
| Depreciation & amort. | -475 | -478 | -503 | -0 | -0 |
| EBIT | 158 | 117 | -48 | 120 | 57 |
| Net financials | -1 | -1 | -2 | -40 | -8 |
| Profit before tax | 156 | 116 | -50 | 80 | 49 |
| Tax | 34 | 26 | -11 | 18 | 11 |
| Net profit | 122 | 90 | -39 | 63 | 38 |
| Item | 2017 | 2018 | 2019 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 4.940 | 4.714 | 4.803 | 4.222 | 4.136 |
| Equity | 76 | 166 | 127 | 189 | 227 |
| Long-term debt | 3.972 | 3.972 | 3.972 | 0 | 52 |
| Short-term debt | 646 | 301 | 441 | 3.752 | 3.564 |
| Total debt | 4.618 | 4.273 | 4.413 | 3.752 | 3.616 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
EJ Management | Management | 2015 – 2018 |
CM Management | Management | 2014 – 2015 |
KH Chief Executive Officer | Chief Executive Officer | 2020 – 2023 |
| Name | Role | Member since |
|---|---|---|
| Former (9) | ||
| Board of Directors | 2020 – 2023 | |
| Chairman | 2018 – 2023 | |
| Board of Directors | 2020 – 2023 | |
| Board of Directors | 2015 – 2020 | |
| Deputy Chairman | 2018 – 2023 | |
| Board of Directors | 2014 – 2015 | |
| Board of Directors | 2014 – 2019 | |
| Board of Directors | 2020 – 2023 | |
| Chairman | 2014 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Erhard Joensen | Management | 0 companies |
| Carl Mouritz Højrup | Management | 0 companies |
| Kim Hieronymus Lyhne | Chief Executive Officer | 0 companies |
| Tomohiko Hirano | Board of Directors | 0 companies |
| Erik Munk Poulsen | Chairman | 0 companies |
| Kazunari Nakamura | Board of Directors | 0 companies |
| Jens Petri Petersen | Board of Directors | 0 companies |
| Alex Lynnerup Jensen | Deputy Chairman | 0 companies |
| Søren Frandsen | Board of Directors | 0 companies |
| Susanne Munch | Board of Directors | 0 companies |
| Terutaka Kuraishi | Board of Directors | 0 companies |
| Ole Hatlebakk | Chairman | 0 companies |