| Revenue | DKK 1,2M | -2% |
| EBITDA | DKK -536K | +7% |
| Net profit | DKK -646K | -29% |
| Total assets | DKK 252K | -62% |
| Equity | DKK -742K | -670% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.124 | -1.650 | 3.113 | 5.582 | 6.586 | 3.790 | 1.366 | 725 | 1.712 | 1.653 | 1.653 | 1.236 | 1.191 | 1.167 |
| Staff expenses | -901 | -1.971 | -3.177 | -5.859 | -5.965 | -1.647 | -1.674 | -1.598 | -1.245 | -1.378 | -1.661 | -1.688 | -1.766 | -1.701 |
| EBITDA | 223 | 593 | -64 | -277 | 621 | 2.142 | -308 | -873 | 467 | 275 | -9 | -453 | -576 | -536 |
| Depreciation & amort. | 68 | -75 | 184 | 357 | -343 | -60 | -66 | -59 | -45 | -28 | -24 | -21 | -0 | -0 |
| EBIT | 155 | 518 | -249 | -634 | 278 | 2.082 | -374 | -932 | 422 | 247 | -32 | -474 | -576 | -536 |
| Net financials | -61 | -73 | -65 | -177 | -194 | -151 | -60 | -9 | -12 | 465 | 925 | -11 | -18 | -153 |
| Profit before tax | — | 445 | -313 | -811 | 85 | 1.931 | -434 | -941 | 411 | 712 | 893 | -485 | -593 | -689 |
| Tax | 30 | 116 | -51 | -175 | 37 | 487 | 41 | 2 | 34 | 53 | -8 | -99 | -94 | -43 |
| Net profit | 64 | 329 | -263 | -637 | 48 | 1.444 | -475 | -943 | 376 | 658 | 901 | -386 | -500 | -646 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 952 | 1.795 | 2.427 | 4.421 | 3.914 | 4.350 | 3.466 | 2.100 | 2.225 | 1.934 | 1.892 | 1.565 | 657 | 252 |
| Equity | — | 321 | -584 | -1.221 | -1.173 | 271 | -203 | -1.146 | -770 | -111 | 789 | 403 | -96 | -742 |
| Long-term debt | 0 | 0 | 0 | 2.362 | 1.400 | 2.000 | 2.155 | 2.000 | 2.000 | 943 | 0 | 0 | 0 | 0 |
| Short-term debt | 863 | -2.117 | 3.011 | 3.279 | 3.687 | 1.926 | 1.476 | 1.221 | 979 | 1.093 | 1.099 | 1.162 | 753 | 995 |
| Total debt | 863 | -2.117 | 3.011 | 5.642 | 5.087 | 3.926 | 3.631 | 3.221 | 2.979 | 2.036 | 1.099 | 1.162 | 753 | 995 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
XH Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOCI Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mingzhe Jin | Chief Executive Officer | 0 companies |
| Xiaoxia Hong | Chief Executive Officer | 0 companies |