| Revenue | DKK 5,3M | -2% |
| EBITDA | DKK 1,5M | -2% |
| Net profit | DKK 1,2M | +1% |
| Total assets | DKK 3,5M | +2% |
| Equity | DKK 1,8M | +14% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.643 | 1.790 | 1.540 | 1.361 | 1.447 | 1.560 | 1.968 | 3.023 | 2.200 | 3.277 | 4.909 | 5.452 | 5.346 |
| Staff expenses | -1.187 | -1.308 | -1.138 | -1.181 | -1.051 | -1.230 | -1.477 | -2.421 | -2.463 | -3.012 | -3.473 | -3.905 | -3.827 |
| EBITDA | 456 | 482 | 403 | 180 | 397 | 330 | 491 | 602 | -263 | 265 | 1.436 | 1.546 | 1.519 |
| Depreciation & amort. | 184 | 150 | 114 | 59 | 33 | -3 | -97 | -70 | -124 | -40 | -102 | -95 | -124 |
| EBIT | 273 | 332 | 289 | 121 | 363 | 326 | 394 | 532 | -387 | 225 | 1.334 | 1.452 | 1.395 |
| Net financials | 7 | 50 | 68 | 58 | 80 | 122 | 110 | 111 | 91 | 28 | 46 | 104 | 194 |
| Profit before tax | 280 | 381 | 357 | 180 | 443 | 448 | 504 | 643 | -296 | 252 | 1.380 | 1.556 | 1.589 |
| Tax | 75 | 98 | 89 | 48 | 98 | 99 | 111 | 148 | -64 | 56 | 303 | 344 | 370 |
| Net profit | 205 | 284 | 268 | 132 | 345 | 349 | 393 | 494 | -232 | 197 | 1.077 | 1.212 | 1.218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.873 | 2.037 | 2.246 | 2.204 | 2.592 | 2.983 | 2.591 | 2.732 | 2.033 | 1.722 | 2.574 | 3.414 | 3.488 |
| Equity | 1.189 | 1.472 | 1.741 | 1.872 | 2.218 | 2.567 | 1.960 | 1.905 | 674 | 870 | 1.377 | 1.589 | 1.808 |
| Long-term debt | 35 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 649 | 549 | 506 | 331 | 374 | 416 | 631 | 827 | 1.360 | 852 | 1.197 | 1.819 | 1.671 |
| Total debt | 684 | 565 | 506 | 331 | 374 | 416 | 631 | 827 | 1.360 | 852 | 1.197 | 1.819 | 1.671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2009 | — | — |
GY Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BIG WORLD HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Lin Feng | Management | 0 companies |
| Gongyao Yan | Management | 0 companies |