| Revenue | DKK -30K | -66% |
| EBITDA | DKK -30K | +69% |
| Net profit | DKK -1,1M | -143% |
| Total assets | DKK 917K | -48% |
| Equity | DKK -7,8M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.076 | 3.953 | 2.170 | 1.573 | 9.572 | 3.750 | 11.866 | 3.635 | 7.067 | -165 | -347 | -88 | -30 |
| Staff expenses | -2.441 | -3.285 | -4.410 | -5.854 | -6.982 | -5.505 | -5.712 | -4.688 | -3.183 | -10 | -4 | -8 | -0 |
| EBITDA | -365 | 668 | -2.241 | -4.281 | 2.590 | -1.755 | 6.155 | -1.053 | 3.885 | -175 | -351 | -96 | -30 |
| Depreciation & amort. | -19 | -247 | -290 | -280 | -187 | -176 | -81 | -0 | -0 | -131 | -131 | -131 | -131 |
| EBIT | -384 | 421 | -2.531 | -4.561 | 2.403 | -1.931 | 6.073 | -1.053 | 3.885 | -306 | -482 | -227 | -161 |
| Net financials | -4 | -8 | -10 | -358 | -111 | -1.431 | -925 | -275 | -1.508 | -1.091 | -1.794 | -239 | -972 |
| Profit before tax | -174 | 413 | -2.541 | -4.919 | 2.292 | -3.363 | 5.148 | -1.328 | 2.376 | -1.397 | -2.276 | -466 | -1.134 |
| Tax | 107 | 100 | -583 | -1.015 | 534 | -483 | 1.299 | -254 | 677 | -29 | -0 | -0 | -0 |
| Net profit | -281 | 313 | -1.958 | -3.904 | 1.758 | -2.880 | 3.849 | -1.074 | 1.700 | -1.369 | -2.276 | -466 | -1.134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.085 | 1.919 | 8.043 | 16.760 | 13.304 | 11.694 | 9.933 | 10.116 | 7.683 | 3.983 | 2.728 | 1.767 | 917 |
| Equity | 172 | 486 | -1.473 | -5.377 | -3.618 | -7.042 | -3.193 | -4.267 | -2.567 | -3.935 | -5.985 | -6.671 | -7.805 |
| Long-term debt | 0 | 282 | 232 | 154 | 86 | 8 | 8 | 99 | 186 | 188 | 0 | 0 | 0 |
| Short-term debt | 2.912 | 1.151 | 9.283 | 21.936 | 16.837 | 18.727 | 13.118 | 14.284 | 10.034 | 7.729 | 8.713 | 8.438 | 8.722 |
| Total debt | 2.912 | 1.433 | 9.515 | 22.089 | 16.922 | 18.735 | 13.126 | 14.383 | 10.221 | 7.918 | 8.713 | 8.438 | 8.722 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YZ Management | Management | 2023 | — | — |
XL Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
KW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PM Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Yu Zhang | Management | 0 companies |
| Xiankang Liang | Chief Executive Officer | 0 companies |
| Michael Sørensen | Chief Executive Officer | 0 companies |
| Kaibin Wang | Chief Executive Officer | 0 companies |
| Philip Martin Graff | Founder | 0 companies |
| Jian Ming Zhang | Chairman | 0 companies |
| Xihong Qiu | Board of Directors | 0 companies |
| Jinchang He | Chairman | 0 companies |
| Yong Zhang | Board of Directors | 0 companies |
| Gareth Steven Thomas | Board of Directors | 0 companies |
| Yanmei Tang | Board of Directors | 0 companies |
| Lian Yang | Chairman | 0 companies |
| Tan Ning Tsui | Board of Directors | 0 companies |