| Revenue | DKK -13K | +4% |
| EBITDA | DKK -12K | +42% |
| Net profit | DKK -19K | +97% |
| Total assets | DKK 2,6M | -1% |
| Equity | DKK -6,7M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.983 | 7.300 | 616 | 127 | 817 | 775 | -159 | -21 | -34 | -12 | -12 |
| Staff expenses | -50 | -62 | -56 | -56 | -56 | -56 | -56 | -64 | -64 | -9 | -0 |
| EBITDA | 1.933 | 7.238 | 560 | 70 | 761 | 718 | -216 | -85 | -98 | -21 | -12 |
| Depreciation & amort. | -412 | -412 | -412 | -4.765 | -147 | -1.353 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.521 | 6.826 | 148 | -4.694 | 614 | -635 | -216 | -85 | -98 | -21 | -12 |
| Net financials | -579 | -497 | -5.121 | -5.194 | -560 | -363 | -291 | -541 | -574 | -617 | -7 |
| Profit before tax | 942 | 6.329 | -2.636 | -7.651 | 54 | -998 | -507 | -626 | -672 | -638 | -19 |
| Tax | 169 | 1.515 | -0 | -0 | -0 | -0 | 74 | -0 | -0 | -0 | -0 |
| Net profit | 773 | 4.814 | -2.636 | -7.651 | 54 | -998 | -580 | -626 | -672 | -638 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.800 | 16.729 | 13.994 | 6.156 | 6.546 | 4.862 | 3.479 | 2.755 | 2.649 | 2.612 | 2.576 |
| Equity | 2.208 | 7.021 | 4.385 | -3.266 | -3.212 | -4.210 | -4.790 | -5.416 | -6.088 | -6.726 | -6.746 |
| Long-term debt | 1.041 | 135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.552 | 9.572 | 9.609 | 9.422 | 9.758 | 9.071 | 8.269 | 8.171 | 8.738 | 9.339 | 9.322 |
| Total debt | 9.593 | 9.708 | 9.609 | 9.422 | 9.758 | 9.071 | 8.269 | 8.171 | 8.738 | 9.339 | 9.322 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YZ Management | Management | 2022 | — | — |
LM Founder | Founder | 2007 | — | — |
RS Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Yunlin Zhan | Management | 0 companies |
| Lars Merrild Hareskov | Founder | 0 companies |
| Roar Syversen | Chief Executive Officer | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |