| Revenue | DKK 98,5M | +33% |
| EBITDA | DKK 5,3M | -75% |
| Net profit | DKK 184K | -99% |
| Total assets | DKK 35,8M | +14% |
| Equity | DKK -112,8M | +0% |
| Employees | 49 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 10.059 | 37.754 | 129.585 | 74.281 | 98.502 |
| Staff expenses | -14.041 | -14.027 | -20.980 | -24.801 | -29.239 |
| EBITDA | 6.608 | -6.330 | 17.673 | 20.915 | 5.323 |
| Depreciation & amort. | -11.613 | -477 | -160 | -107 | -191 |
| EBIT | -5.005 | -6.807 | 17.513 | 20.808 | 5.132 |
| Net financials | -3.666 | -3.780 | -5.549 | -5.017 | -4.948 |
| Profit before tax | -8.671 | -10.587 | 11.964 | 15.791 | 184 |
| Tax | -1.842 | 3 | -0 | 853 | -0 |
| Net profit | -6.829 | -10.590 | 11.964 | 14.938 | 184 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 73.904 | 48.190 | 46.158 | 31.399 | 35.849 |
| Equity | -123.948 | -139.964 | -127.932 | -112.994 | -112.792 |
| Long-term debt | 2.415 | 2.415 | 2.552 | 0 | 0 |
| Short-term debt | 195.437 | 185.739 | 171.538 | 144.393 | 148.641 |
| Total debt | 197.852 | 188.154 | 174.090 | 144.393 | 148.641 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JB Management | Management | 2010 |
MS Chief Executive Officer | Chief Executive Officer | 2026 |
| Former (12) | ||
SK Management | Management | 2008 – 2010 |
AG Management | Management | 2001 – 2008 |
JM Management | Management | 2015 – 2017 |
EM Chief Executive Officer | Chief Executive Officer | 2000 – 2008 |
EY Management | Management | 2013 – 2014 |
SA Management | Management | 2014 – 2016 |
CT Chief Executive Officer | Chief Executive Officer | 2012 – 2021 |
MN Management | Management | 2000 – 2001 |
VH Management | Management | 2012 – 2017 |
MR Chief Executive Officer | Chief Executive Officer | 2021 – 2026 |
BL Management | Management | 2010 – 2015 |
EY Chief Executive Officer | Chief Executive Officer | 2008 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2026 | |
| Board of Directors | 2020 | |
| Former (20) | ||
| Board of Directors | 2016 – 2018 | |
| Board of Directors | 1972 – 2000 | |
| Chairman | 2020 – 2026 | |
| Board of Directors | 2018 – 2020 | |
| Board of Directors | 2010 – 2012 | |
| Chairman | 2015 – 2017 | |
| Chairman | 2010 – 2012 | |
| Board of Directors | 2000 – 2008 | |
| Board of Directors | 2012 – 2016 | |
| Board of Directors | 1972 – 1998 | |
| Board of Directors | 2007 – 2008 | |
| Chairman | 1972 – 1996 | |
| Chairman | 2012 – 2015 | |
| Chairman | 2017 – 2018 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 1972 – 1994 | |
| Board of Directors | 1972 – 1996 | |
| Chairman | 2018 – 2020 | |
| Chairman | 1972 – 2010 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Shinji Kamio | Management | 0 companies |
| John Block Gartmann | Management | 0 companies |
| Aldo Giovanni Scoppa | Management | 0 companies |
| Mirela Sucic Cevra | Chief Executive Officer | 0 companies |
| Jan Max Bunzel | Management | 0 companies |
| Erling Meibom | Chief Executive Officer | 0 companies |
| Eijiro Yamakita | Management | 0 companies |
| Shuji Aoe | Management | 0 companies |
| Claudio Torti | Chief Executive Officer | 0 companies |
| Morten Nielsen | Management | 0 companies |
| Vibeke H.T. Raddum | Management | 0 companies |
| Marco Russi | Chief Executive Officer | 0 companies |
| Berend Lund Christian | Management | 0 companies |
| Eijiro Yamakita | Chief Executive Officer | 0 companies |
| Munemura Takeshi | Board of Directors | 0 companies |
| Hiroko Ota | Board of Directors | 0 companies |
| Keiichiro Otofuji | Chairman | 0 companies |
| Aleti Niranjan | Board of Directors | 0 companies |
| Kenji Kawabe | Board of Directors | 0 companies |
| Mikiko Sato | Chairman | 0 companies |
| Shuji Okamoto | Chairman | 0 companies |
| Hisanori Zama | Chairman | 0 companies |
| Adrian Heinz Hugentobler | Board of Directors | 0 companies |
| Risa Amerie Ota | Board of Directors | 0 companies |
| Yoshihito Kazama | Board of Directors | 0 companies |
| Per Bøje Christensen | Board of Directors | 0 companies |
| Hiroko Ota | Board of Directors | 0 companies |
| Rune David Tumlare | Chairman | 0 companies |
| Hajime Nozawa | Chairman | 0 companies |
| Eijiro Yamakita | Chairman | 0 companies |
| Ken Hibino | Board of Directors | 0 companies |
| Kazuhisa Sano | Board of Directors | 0 companies |
| Erik Kragh Lauritzen | Board of Directors | 0 companies |
| Boris Koreneff | Board of Directors | 0 companies |
| Lukas Kreienbühl | Chairman | 0 companies |
| Fujio Ota | Chairman | 0 companies |