| Revenue | DKK 895K | -10% |
| EBITDA | DKK 895K | -10% |
| Net profit | DKK 346K | +0% |
| Total assets | DKK 27,6M | +30% |
| Equity | DKK 1,9M | +23% |
| Employees | — | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30 | 191 | 124 | 415 | 473 | 1.198 | 375 | 833 | 996 | 895 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 30 | 191 | 124 | 415 | 473 | 1.198 | 375 | 833 | 996 | 895 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -21 | -39 | -39 | -39 | -39 | -22 |
| EBIT | 30 | 191 | 124 | 415 | 452 | 1.159 | 336 | 794 | 957 | 873 |
| Net financials | -101 | -138 | -138 | -189 | -495 | -394 | -349 | -594 | -511 | -429 |
| Profit before tax | -71 | 53 | -14 | 225 | -43 | 765 | -13 | 200 | 446 | 444 |
| Tax | -16 | 12 | -3 | 50 | -9 | 168 | -2 | 44 | 98 | 98 |
| Net profit | -56 | 42 | -11 | 176 | -34 | 597 | -11 | 155 | 348 | 346 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.800 | 3.886 | 8.083 | 11.401 | 14.157 | 14.471 | 18.475 | 18.646 | 21.193 | 27.642 |
| Equity | -3 | 289 | 278 | 453 | 420 | 1.017 | 1.006 | 1.161 | 1.509 | 1.855 |
| Long-term debt | 2.758 | 2.671 | 4.863 | 6.525 | 8.231 | 7.900 | 9.820 | 9.460 | 7.061 | 9.988 |
| Short-term debt | 1.044 | 926 | 2.943 | 4.423 | 5.500 | 5.549 | 7.646 | 8.025 | 12.623 | 15.794 |
| Total debt | 3.802 | 3.597 | 7.806 | 10.948 | 13.731 | 13.449 | 17.466 | 17.485 | 19.684 | 25.782 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Management | Management | 2015 | — | — |
PA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
9-Ni Holding ApS | Company | 100.0% | 100.0% | 2018 |
IMI SUSHI ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jianfen Du | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |