| Revenue | DKK 5,7M | +16% |
| EBITDA | DKK 685K | +5% |
| Net profit | DKK 505K | -17% |
| Total assets | DKK 24,6M | +3% |
| Equity | DKK 2,6M | +24% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 239.778 | 57.034 | 0 | 7.480 | 6.266 | 7.907 | 10.061 | 12.050 | 12.297 | 8.212 | 4.899 | 5.659 |
| Staff expenses | -17.824 | -5.269 | -10.567 | -7.069 | -5.566 | -5.997 | -8.845 | -10.708 | -10.575 | -7.254 | -4.249 | -4.968 |
| EBITDA | -29.585 | 1.100 | 474 | 411 | 700 | 1.910 | 1.216 | 1.342 | 1.722 | 958 | 650 | 685 |
| Depreciation & amort. | -1.094 | -366 | -0 | -0 | -2 | -52 | -60 | -68 | -62 | -74 | -69 | -46 |
| EBIT | -30.679 | 734 | 474 | 411 | 698 | 1.858 | 1.156 | 1.274 | 1.660 | 884 | 581 | 638 |
| Net financials | -294 | -2.450 | 10.339 | 4.867 | -511 | -73 | 4.521 | -80 | -425 | -4 | 120 | -23 |
| Profit before tax | -30.973 | -1.716 | 10.813 | 5.278 | 187 | 1.785 | 5.676 | 1.194 | 1.235 | 880 | 700 | 615 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -671 | -0 | -0 | 160 | 95 | 110 |
| Net profit | -30.973 | -1.716 | 10.813 | 5.278 | 187 | 1.785 | 6.347 | 1.194 | 1.235 | 720 | 605 | 505 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 183.393 | 169.807 | 181.107 | 61.912 | 61.547 | 63.613 | 70.500 | 73.229 | 73.005 | 43.240 | 23.851 | 24.563 |
| Equity | 165.645 | 163.929 | 174.742 | 60.020 | 60.206 | 63.256 | 69.601 | 70.795 | 72.030 | 42.751 | 2.074 | 2.579 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 321 | 999 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.884 | 5.878 | 6.365 | 1.892 | 1.341 | 357 | 577 | 1.435 | 975 | 490 | 21.777 | 21.984 |
| Total debt | 16.884 | 5.878 | 6.365 | 1.892 | 1.341 | 357 | 898 | 2.434 | 975 | 490 | 21.777 | 21.984 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 2014 | — | — |
CP Founder | Founder | 1995 | — | — |
| Audit | 1995 | — | — | |
| Audit | 1995 | — | — | |
LF Management | Management | 2004 | — | — |
WJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
KW Founder | Founder | 1995 | — | — |
XZ Management | Management | 2021 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
TO Management | Management | 2000 | — | — |
PW Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
PO Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2000 | — | — | |
HC | Chairman | 2017 | — | — |
| Board of Directors | 2019 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 1995 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1995 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bernd Loeser | Management | 0 companies |
| Christian Poulsen | Founder | 0 companies |
| Jens-Christian Borregaard Winther | Audit | 0 companies |
| ANDERSEN STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Lars Fredrik Olof Pappila | Management | 0 companies |
| Wu Jun | Chief Executive Officer | 0 companies |
| Kasper Wodschow | Founder | 0 companies |
| Xiaonan Zhang | Management | 0 companies |
| Thomas Elsborg Jensen | Chief Executive Officer | 0 companies |
| Tom Olesen | Management | 0 companies |
| Paul William Bram | Chief Executive Officer | 0 companies |
| Pieter Oosting | Chief Executive Officer | 0 companies |
| René Barington | Chairman | 0 companies |
| Larry Douglas Hansen | Chairman | 0 companies |
| Lars Friis Østergaard | Chairman | 0 companies |
| King Cheung Vasco Fung | Board of Directors | 0 companies |
| Mark Stanley Shriro | Chairman | 0 companies |
| Lars Torbjörn Johansson | Chairman | 0 companies |
| Kurt Nybroe-Nielsen | Board of Directors | 0 companies |
| Jeppe Knud Skadhauge | Board of Directors | 0 companies |
| Knut Christian Döbeln | Board of Directors | 0 companies |
| Siu Kwan Fan | Board of Directors | 0 companies |
| Anna Helena Desiré Andréen Thorén | Chairman | 0 companies |
| Karsten Bjerregaard Pedersen | Board of Directors | 0 companies |
| Hao Chen | Chairman | 0 companies |
| Deng Huiyan | Board of Directors | 0 companies |
| Johannes Diele | Chairman | 0 companies |
| Qin Huang | Chairman | 0 companies |
| Ole Biering | Board of Directors | 0 companies |
| Michael Robert Binns | Board of Directors | 0 companies |
| Jens Krog Wodschow | Chairman | 0 companies |
| Ian Robert Rawcliffe | Chairman | 0 companies |
| Pia Søgaard Poulsen | Board of Directors | 0 companies |
| Michele Caron Channer | Chairman | 0 companies |
| Kennet Ingvar Lundberg | Board of Directors | 0 companies |
| Jesper Wodschow | Board of Directors | 0 companies |
| Steen Høier | Board of Directors | 0 companies |
| Carina Margareta Karlsson | Board of Directors | 0 companies |