| Revenue | DKK 39,3M | -10% |
| EBITDA | DKK 3,1M | -63% |
| Net profit | DKK 1,8M | -69% |
| Total assets | DKK 77,9M | -2% |
| Equity | DKK 47,5M | +4% |
| Employees | 45 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 35.865 | 41.361 | 40.830 | 43.667 | 39.315 |
| Staff expenses | -26.618 | -30.840 | -34.047 | -35.341 | -36.204 |
| EBITDA | 9.247 | 10.521 | 6.783 | 8.326 | 3.110 |
| Depreciation & amort. | -401 | -533 | -952 | -920 | -930 |
| EBIT | 8.846 | 9.988 | 5.831 | 7.406 | 2.180 |
| Net financials | -103 | -129 | -89 | -12 | 154 |
| Profit before tax | 8.743 | 9.859 | 5.742 | 7.394 | 2.334 |
| Tax | 2.021 | 2.002 | 1.383 | 1.660 | 542 |
| Net profit | 6.722 | 7.857 | 4.359 | 5.734 | 1.793 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 51.423 | 69.179 | 73.960 | 79.254 | 77.934 |
| Equity | 27.800 | 35.657 | 40.016 | 45.750 | 47.543 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23.623 | 33.521 | 33.943 | 33.478 | 30.391 |
| Total debt | 23.623 | 33.521 | 33.943 | 33.478 | 30.391 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LL Chief Executive Officer | Chief Executive Officer | 2017 |
| Former (8) | ||
EE Management | Management | 1978 – 2004 |
VS Management | Management | 1978 – 1989 |
JS Chief Executive Officer | Chief Executive Officer | 2009 – 2010 |
ES Management | Management | 1978 – 1987 |
TT Chief Executive Officer | Chief Executive Officer | 2004 – 2009 |
KS Chief Executive Officer | Chief Executive Officer | 2010 – 2016 |
HY Chief Executive Officer | Chief Executive Officer | 2016 – 2016 |
TI Chief Executive Officer | Chief Executive Officer | 2016 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2019 | |
| Board of Directors | 2023 | |
| Board of Directors | 2017 | |
| Board of Directors | 2023 | |
| Chairman | 2019 | |
| Former (15) | ||
| Board of Directors | 1978 – 1997 | |
| Chairman | 1978 – 1994 | |
| Board of Directors | 1978 – 1991 | |
| Board of Directors | 2007 – 2014 | |
| Chairman | 2001 – 2011 | |
| Board of Directors | 1997 – 2002 | |
| Board of Directors | 1978 – 1988 | |
| Chairman | 2011 – 2019 | |
| Chairman | 1978 – 2001 | |
| Board of Directors | 1978 – 1994 | |
| Board of Directors | 1978 – 2017 | |
| Chairman | 1978 – 1991 | |
| Board of Directors | 1978 – 1994 | |
| Board of Directors | 2004 – 2007 | |
| Board of Directors | 1978 – 1989 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Elmar Engelbert Barz | Management | 0 companies |
| Vinni Sørensen | Management | 0 companies |
| Jun Sugiyama | Chief Executive Officer | 0 companies |
| Ebbe Sindal Sørensen | Management | 0 companies |
| Tsukasa Takamatsu | Chief Executive Officer | 0 companies |
| Lars Lynge Kjærgaard | Chief Executive Officer | 0 companies |
| Kiyotaka Saito | Chief Executive Officer | 0 companies |
| Hiroyuki Yamazaki | Chief Executive Officer | 0 companies |
| Toru Igarashi | Chief Executive Officer | 0 companies |
| Hiromasa Otake | Board of Directors | 0 companies |
| Shinji Yamazaki | Board of Directors | 0 companies |
| Tadaaki Abe | Chairman | 0 companies |
| Masafumi Yonehiro | Board of Directors | 0 companies |
| Kim Nielsen | Board of Directors | 0 companies |
| Teruyuki Yamazaki | Chairman | 0 companies |
| Kazuo Nishimura | Board of Directors | 0 companies |
| Taku Yamazaki | Board of Directors | 0 companies |
| Hans Schierbeck | Board of Directors | 0 companies |
| Richard Keith Smith | Board of Directors | 0 companies |
| Bruno Francois Raymond Fernand Ernest Munier | Board of Directors | 0 companies |
| Tomohisa Yamazaki | Chairman | 0 companies |
| Eiichi Kanai | Board of Directors | 0 companies |
| Nobuyuki Nakashima | Chairman | 0 companies |
| Amand Joseph Segers | Board of Directors | 0 companies |
| Michael Egede Budtz | Board of Directors | 0 companies |
| Haruo Suzuki | Chairman | 0 companies |
| Gert Tommy Gargas | Board of Directors | 0 companies |
| Toshiaki Fusumae | Board of Directors | 0 companies |
| Thomas Sindal Bech | Board of Directors | 0 companies |
| Takashi Yamazaki | Chairman | 0 companies |