| Revenue | DKK 3,3M | +11% |
| EBITDA | DKK 377K | +178% |
| Net profit | DKK -233K | +13% |
| Total assets | DKK 5,3M | +108% |
| Equity | DKK -6,4M | -4% |
| Employees | 3 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 770 | 635 | -527 | 2.983 | 3.296 |
| Staff expenses | -3.390 | -3.133 | -2.219 | -3.465 | -2.919 |
| EBITDA | -2.620 | -2.498 | -2.746 | -482 | 377 |
| Depreciation & amort. | -158 | -87 | -10 | -0 | -0 |
| EBIT | -2.778 | -2.585 | -2.755 | -482 | 377 |
| Net financials | -19 | -240 | -299 | 215 | -611 |
| Profit before tax | -2.797 | -2.825 | -3.055 | -267 | -233 |
| Tax | -22 | 41 | -0 | -0 | -0 |
| Net profit | -2.775 | -2.866 | -3.055 | -267 | -233 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.060 | 2.227 | 1.668 | 2.535 | 5.278 |
| Equity | 114 | -2.753 | -5.916 | -6.183 | -6.416 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.946 | 4.980 | 7.584 | 8.718 | 11.694 |
| Total debt | 2.946 | 4.980 | 7.584 | 8.718 | 11.694 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LG Management | Management | 2021 |
PM Founder | Founder | 2010 |
| Former (4) | ||
HD Chief Executive Officer | Chief Executive Officer | 2012 – 2016 |
WG Chief Executive Officer | Chief Executive Officer | 2010 – 2012 |
KF Chief Executive Officer | Chief Executive Officer | 2016 – 2019 |
WX Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2021 | |
| Board of Directors | 2021 | |
| Former (5) | ||
LG | Board of Directors | 2011 – 2011 |
| Board of Directors | 2011 – 2016 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 2010 – 2019 | |
| Chairman | 2019 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lan Gu | Management | 0 companies |
| Huagang Dong | Chief Executive Officer | 0 companies |
| Wenbin Guo | Chief Executive Officer | 0 companies |
| Keyao Fan | Chief Executive Officer | 0 companies |
| Wei Xiao | Chief Executive Officer | 0 companies |
| Philip Martin Graff | Founder | 0 companies |
| Zhang, Kexiong | Chairman | 0 companies |
| Li Guan | Board of Directors | 0 companies |
| Wu Mingyuan | Board of Directors | 0 companies |
| Mingyuan Wu | Board of Directors | 0 companies |
| Ningning Yu | Chairman | 0 companies |
| Zhishi Fan | Chairman | 0 companies |
| Yeping Xu | Board of Directors | 0 companies |