| Revenue | DKK 1,7M | +10% |
| EBITDA | DKK 149K | -45% |
| Net profit | DKK -13K | -130% |
| Total assets | DKK 1,5M | -1% |
| Equity | DKK -1,9M | -1% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 587 | 706 | 696 | 85 | 437 | 140 | 1.308 | 1.525 | 780 | 1.436 | 883 | 1.513 | 1.666 |
| Staff expenses | -523 | -677 | -737 | -206 | -544 | -652 | -1.164 | -1.017 | -662 | -860 | -554 | -1.244 | -1.517 |
| EBITDA | 37 | 3 | -75 | -175 | -140 | -1.192 | -331 | -53 | -487 | -149 | 329 | 269 | 149 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -210 | -163 |
| EBIT | 37 | 3 | -75 | -175 | -140 | -1.192 | -331 | -53 | -487 | -149 | 329 | 58 | -14 |
| Net financials | -17 | -1 | -0 | -4 | 0 | -1 | -2 | -1 | -3 | -46 | -4 | -2 | -0 |
| Profit before tax | 20 | 1 | -75 | -178 | -140 | -1.193 | -334 | -54 | -489 | -195 | 324 | 56 | -14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 74 | 14 | -2 |
| Net profit | 20 | 1 | -75 | -178 | -140 | -1.193 | -334 | -54 | -489 | -195 | 251 | 43 | -13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 301 | 341 | 567 | 821 | 714 | 783 | 943 | 1.224 | 1.241 | 1.212 | 2.024 | 1.532 | 1.518 |
| Equity | 77 | 78 | 3 | -175 | -315 | -1.508 | -1.854 | -1.908 | -2.398 | -2.593 | -1.893 | -1.850 | -1.863 |
| Long-term debt | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 228 | 263 | 564 | 996 | 1.029 | 2.291 | 2.797 | 3.132 | 3.638 | 3.805 | 3.917 | 3.382 | 3.381 |
| Total debt | 224 | 263 | 564 | 996 | 1.029 | 2.291 | 2.797 | 3.132 | 3.638 | 3.805 | 3.917 | 3.382 | 3.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EH Management | Management | 2011 | — | — |
BZ Management | Management | 2005 | — | — |
HZ Management | Management | 2005 | — | — |
XX Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Eli Heckscher | Management | 0 companies |
| Benyou Zhang | Management | 0 companies |
| Huiping Zhu | Management | 0 companies |
| Xiaoling Xiu | Management | 0 companies |