| Revenue | DKK -482K | -53% |
| EBITDA | DKK -482K | +65% |
| Net profit | DKK -470K | +53% |
| Total assets | DKK 2,6M | -13% |
| Equity | DKK 373K | -56% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 512 | -158 | 89 | -1.024 | -482 |
| Staff expenses | -313 | -1 | -0 | -350 | -0 |
| EBITDA | 199 | -157 | 88 | -1.374 | -482 |
| Depreciation & amort. | -30 | -28 | -29 | -17 | -40 |
| EBIT | 169 | -185 | 59 | -1.390 | -522 |
| Net financials | -95 | -87 | -41 | -22 | -81 |
| Profit before tax | 74 | -272 | 19 | -1.413 | -603 |
| Tax | -253 | -400 | -89 | -407 | -133 |
| Net profit | 327 | 129 | 108 | -1.005 | -470 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 4.989 | 4.242 | 4.009 | 2.960 | 2.571 |
| Equity | 1.612 | 1.740 | 1.848 | 843 | 373 |
| Long-term debt | 17 | 17 | 0 | 0 | 0 |
| Short-term debt | 3.360 | 2.485 | 2.161 | 2.110 | 2.183 |
| Total debt | 3.377 | 2.502 | 2.161 | 2.110 | 2.183 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OT Management | Management | 2022 |
| Former (2) | ||
MX Management | Management | 2017 – 2022 |
JJ Audit | Audit | 2009 – 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Meiying Xu | Management | 0 companies |
| Ole Toft | Management | 0 companies |
| Jan Juul Buskbjerg | Audit | 0 companies |