| Revenue | DKK 12,8M | +19% |
| EBITDA | DKK 3M | +50% |
| Net profit | DKK 2,2M | +49% |
| Total assets | DKK 11,7M | +10% |
| Equity | DKK 10,4M | +8% |
| Employees | 23 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.548 | 2.176 | 2.499 | 715 | -343 | 15.988 | 12.688 | 10.562 | 10.721 | 12.804 |
| Staff expenses | -750 | -2.259 | -3.874 | -5.063 | -6.551 | -16.563 | -9.907 | -8.262 | -8.707 | -9.782 |
| EBITDA | 798 | -83 | -1.375 | -4.348 | -6.894 | -575 | 2.781 | 2.300 | 2.014 | 3.022 |
| Depreciation & amort. | -16 | -33 | -49 | -57 | -54 | -7 | -32 | -142 | -139 | -263 |
| EBIT | 782 | -117 | -1.423 | -4.405 | -6.948 | -582 | 2.750 | 2.158 | 1.875 | 2.759 |
| Net financials | -2 | -0 | -2 | -10 | -17 | -53 | -103 | -51 | -14 | -1 |
| Profit before tax | 781 | -117 | -1.425 | -4.416 | -6.964 | -635 | 2.647 | 2.107 | 1.861 | 2.758 |
| Tax | 184 | 7 | -0 | -689 | -1.398 | -2.478 | -294 | 481 | 413 | 607 |
| Net profit | 597 | -123 | -1.425 | -3.727 | -5.567 | 1.844 | 2.941 | 1.626 | 1.448 | 2.151 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.227 | 8.507 | 7.914 | 8.836 | 9.211 | 17.038 | 13.856 | 13.062 | 10.609 | 11.668 |
| Equity | 697 | 8.334 | 6.908 | 8.182 | 7.615 | 9.459 | 12.400 | 11.142 | 9.649 | 10.375 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 530 | 173 | 1.006 | 654 | 1.596 | 7.579 | 1.456 | 1.920 | 960 | 1.293 |
| Total debt | 530 | 173 | 1.006 | 654 | 1.596 | 7.579 | 1.456 | 1.920 | 960 | 1.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YK Management | Management | 2023 | — | — |
DN Management | Management | 2017 | — | — |
MS Management | Management | 2015 | — | — |
TW Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2021 | — | — | |
| Deputy Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
Promentum I K/S | Company | 33.3% | 33.3% | 2018 |
OTIUM INVEST ApS | Company | 33.3% | 33.3% | 2016 |
Grounder ApS | Company | 50.0% | 50.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Yasser Kilde Bajwa | Management | 0 companies |
| David Norden Guldbrandsen | Management | 0 companies |
| Morten Silcowitz-Hansen | Management | 0 companies |
| Thomas Westergaard Jakobsen | Management | 0 companies |
| Toshiaki Takahashi | Deputy Chairman | 0 companies |
| Yoshiharu Seiriki | Deputy Chairman | 0 companies |
| Janos Flösser | Board of Directors | 0 companies |
| Chiharu Nakabayashi | Chairman | 0 companies |
| Daisuke Ikegami | Chairman | 0 companies |
| Kenji Oishi | Chairman | 0 companies |
| Koichi Taniguchi | Deputy Chairman | 0 companies |