| Revenue | DKK 27,8M | +19% |
| EBITDA | DKK -6,1M | -64% |
| Net profit | DKK -19,8M | -16% |
| Total assets | DKK 406M | +8% |
| Equity | DKK 202,4M | -8% |
| Employees | 82 | — |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.169 | 11.622 | 18.092 | -3.882 | -3.147 | -2.478 | -8.845 | -10.328 | -1.487 | -5.815 | -4.537 | 23.998 | 23.300 | 27.764 |
| Staff expenses | -14.423 | -6.790 | -14.726 | -0 | -13.895 | -11.238 | -12.809 | -16.277 | -14.675 | -12.673 | -18.789 | -24.085 | -27.023 | -33.875 |
| EBITDA | -1.904 | -2.127 | -3.904 | -10.438 | -5.331 | -2.715 | -17.251 | -24.502 | -16.162 | -18.488 | -23.341 | -86 | -3.723 | -6.111 |
| Depreciation & amort. | -3.163 | -1.076 | -1.205 | -1.562 | -0 | -0 | -2.628 | -0 | -1.890 | -2.967 | -2.904 | -2.015 | -1.637 | -3.089 |
| EBIT | -5.067 | -3.203 | -5.108 | -12.000 | -5.331 | -2.715 | -19.879 | -24.502 | -18.052 | -21.456 | -26.246 | -2.101 | -5.360 | -9.201 |
| Net financials | -1.803 | -812 | -1.014 | -1.401 | -557 | -1.192 | -1.714 | -1.699 | -2.208 | -2.558 | -1.332 | -3.714 | -11.732 | -13.596 |
| Profit before tax | -6.870 | -4.015 | -4.757 | -6.289 | -3.782 | -3.907 | -21.593 | -26.201 | -20.260 | -24.014 | -27.577 | -5.815 | -17.092 | -22.796 |
| Tax | -0 | -0 | 683 | 3.556 | 4.308 | 4.593 | -4.299 | -4.201 | -0 | -0 | -0 | 14.314 | -36 | -3.031 |
| Net profit | -6.870 | -4.015 | -5.440 | -9.845 | -8.090 | -8.500 | -17.294 | -22.000 | -20.260 | -24.014 | -27.577 | -20.129 | -17.056 | -19.765 |
| Item | 2012 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.720 | 25.164 | 20.451 | 23.385 | 29.269 | 32.331 | 35.410 | 24.026 | 90.422 | 72.839 | 133.669 | 297.214 | 374.650 | 406.042 |
| Equity | 16.324 | 12.188 | 10.663 | 10.824 | 2.589 | 7.958 | -2.477 | 6.331 | 69.915 | 45.901 | 118.324 | 206.134 | 219.977 | 202.428 |
| Long-term debt | 0 | 0 | 0 | 0 | -2.101 | 163 | 3.553 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15.396 | 12.590 | 9.749 | 12.365 | 26.576 | 24.373 | 37.887 | 17.496 | 20.507 | 11.618 | 7.207 | 82.227 | 144.155 | 196.570 |
| Total debt | 15.396 | 12.590 | 9.749 | 12.365 | 26.576 | 24.373 | 37.887 | 17.496 | 20.507 | 26.937 | 15.345 | 91.079 | 154.673 | 203.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TD Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
BT Management | Management | 2009 | — | — |
ET | Audit | 1990 | — | — |
TU Management | Management | 2018 | — | — |
MO Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
LC Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
CE Management | Management | 1990 | — | — |
LC Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
PE Management | Management | 1990 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1998 | — | — | |
| Deputy Chairman | 2018 | — | — | |
SX | Chairman | 2025 | — | — |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
GL | Board of Directors | 2020 | — | — |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
HX | Board of Directors | 2025 | — | — |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1990 | — | — | |
XL | Chairman | 2018 | — | — |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1996 | — | — | |
| Deputy Chairman | 2017 | — | — | |
| Deputy Chairman | 2013 | — | — | |
FX | Board of Directors | 2025 | — | — |
| Chairman | 2007 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2004 | — | — | |
GL | Board of Directors | 2025 | — | — |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1990 | — | — | |
SH | Board of Directors | 2025 | — | — |
| Chairman | 2011 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Weifu Holding ApS | Company | 100.0% | 100.0% | 2020 |
EWII A/S | Company | 100.0% | 100.0% | 2014 |
EWII A/S | Company | 100.0% | 100.0% | 2018 |
FCCT ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Theiss Ditlev Stenstrøm | Chief Executive Officer | 0 companies |
| Bjørn Thorsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Torben Ude Petersen | Management | 0 companies |
| Madeleine Odgaard | Chief Executive Officer | 0 companies |
| Liangyu Cao | Chief Executive Officer | 0 companies |
| Caj Eric Carstens | Management | 0 companies |
| Liangyu Cao | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Morten Riis | Chief Executive Officer | 0 companies |
| Arne Anton Clausen | Board of Directors | 0 companies |
| Lars Bonderup Bjørn | Chairman | 0 companies |
| Xiaodong Wang | Chairman | 0 companies |
| Arne Knudsen | Board of Directors | 0 companies |
| John Oswald Thomas | Board of Directors | 0 companies |
| Qingxi Shi | Board of Directors | 0 companies |
| Yunfeng Xu | Board of Directors | 0 companies |
| Birgitte Krogsgaard Danø | Board of Directors | 0 companies |
| Jens Christian Sørensen | Deputy Chairman | 0 companies |
| Sheng Xu | Chairman | 0 companies |
| Pernille Iversen | Deputy Chairman | 0 companies |
| Bent Agerholm | Board of Directors | 0 companies |
| Gang Li | Board of Directors | 0 companies |
| Chen Cong | Board of Directors | 0 companies |
| John Emil Engell | Board of Directors | 0 companies |
| Thorkild Steen Sørensen | Board of Directors | 0 companies |
| Jinjun Liu | Board of Directors | 0 companies |
| Hui XU | Board of Directors | 0 companies |
| Anders Jørgen Banke | Board of Directors | 0 companies |
| Ulla Øhlenschlæger | Board of Directors | 0 companies |
| Xiao Li | Chairman | 0 companies |
| Dajun Dong | Board of Directors | 0 companies |
| Leif Pilgaard Møller | Board of Directors | 0 companies |
| Tommy Lykkegaard | Deputy Chairman | 0 companies |
| Jørgen Schjerning Lundsgaard | Deputy Chairman | 0 companies |
| Feng Xu | Board of Directors | 0 companies |
| Søren Henrik Nielsen Rathmann | Chairman | 0 companies |
| Jørgen Grønlund Nielsen | Board of Directors | 0 companies |
| Steen Skov Storgaard | Chairman | 0 companies |
| Christian Foldberg Rovsing | Board of Directors | 0 companies |
| Morten Støvring | Board of Directors | 0 companies |
| Gang LI | Board of Directors | 0 companies |
| Luc Ghislain Wanten | Board of Directors | 0 companies |
| Frederik Lønborg Crone | Board of Directors | 0 companies |
| Shi Hui | Board of Directors | 0 companies |
| Knud Bent Steen Larsen | Chairman | 0 companies |
| Arne Gillin | Board of Directors | 0 companies |