| Revenue | DKK 1,3M | -27% |
| EBITDA | DKK -191K | -391% |
| Net profit | DKK -152K | -809% |
| Total assets | DKK 1,6M | -72% |
| Equity | DKK -1,3M | -13% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.119 | 1.860 | 3.889 | 3.735 | 3.923 | 3.157 | 2.811 | 4.446 | 5.306 | 4.154 | 1.793 | 1.312 |
| Staff expenses | -829 | -1.541 | -1.530 | -2.289 | -2.225 | -3.248 | -3.131 | -3.683 | -2.778 | -2.803 | -1.728 | -1.503 |
| EBITDA | 290 | 319 | 1.519 | 557 | 852 | -1.392 | -1.712 | -516 | 10 | 402 | 66 | -191 |
| Depreciation & amort. | -136 | -179 | -293 | -401 | -441 | -0 | -0 | -0 | -0 | -342 | -3 | -0 |
| EBIT | 154 | 140 | 1.226 | 156 | 411 | -1.392 | -1.712 | -516 | 10 | 60 | 62 | -191 |
| Net financials | -3 | -16 | -17 | -0 | -3 | -13 | -40 | -14 | -3 | -11 | -28 | -1 |
| Profit before tax | 151 | 124 | 1.209 | 155 | 408 | -1.404 | -1.752 | -530 | 8 | 49 | 35 | -192 |
| Tax | 39 | 35 | 312 | 36 | 90 | -0 | -0 | -0 | -0 | -0 | 13 | -40 |
| Net profit | 112 | 89 | 897 | 119 | 318 | -1.404 | -1.752 | -530 | 8 | 49 | 21 | -152 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.269 | 1.069 | 2.074 | 4.415 | 4.468 | 4.284 | 5.294 | 6.192 | 6.923 | 7.104 | 5.801 | 1.620 |
| Equity | 292 | 382 | 1.279 | 1.397 | 1.716 | 313 | -1.439 | -1.969 | -1.961 | -1.957 | -1.146 | -1.298 |
| Long-term debt | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 640 | 650 | 758 | 2.980 | 2.715 | 3.933 | 6.696 | 8.123 | 8.846 | 9.024 | 6.947 | 2.917 |
| Total debt | 940 | 650 | 758 | 2.980 | 2.715 | 3.933 | 6.696 | 8.123 | 8.846 | 9.024 | 6.947 | 2.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DW Founder | Founder | 2010 | — | — |
JS Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Dinghao Wang | Founder | 0 companies |
| Jun Sui | Founder | 0 companies |