| Revenue | DKK 217K | -72% |
| EBITDA | DKK -207K | -179% |
| Net profit | DKK -291K | -241% |
| Total assets | DKK 650K | -34% |
| Equity | DKK -1,3M | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.250 | 2.299 | 2.598 | 2.219 | 2.994 | 2.550 | 2.436 | 2.544 | 4.132 | 2.749 | 2.108 | 1.705 | 787 | 217 |
| Staff expenses | -840 | -1.216 | -1.640 | -1.850 | -2.281 | -1.537 | -1.554 | -1.623 | -1.577 | -1.614 | -2.555 | -1.659 | -524 | -423 |
| EBITDA | 867 | 484 | 210 | -361 | -1.020 | 274 | 36 | 35 | 99 | 352 | -447 | 46 | 263 | -207 |
| Depreciation & amort. | -311 | -250 | -187 | -0 | -0 | -0 | -0 | -30 | -365 | -102 | -240 | -0 | -56 | -83 |
| EBIT | 556 | 234 | 23 | -361 | -1.020 | 274 | 36 | 5 | -267 | 250 | -686 | 46 | 207 | -290 |
| Net financials | -0 | -23 | -10 | -22 | -9 | -47 | -31 | -0 | -9 | -3 | -3 | -7 | -0 | -1 |
| Profit before tax | 555 | 211 | 13 | -382 | -1.029 | 227 | 5 | 4 | -275 | 247 | -690 | 39 | 206 | -291 |
| Tax | 87 | 53 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | 9 | -0 | -0 |
| Net profit | 468 | 158 | 10 | -382 | -1.029 | 227 | 5 | 4 | -275 | 247 | -540 | 30 | 206 | -291 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.072 | 1.191 | 1.251 | 1.508 | 1.558 | 1.694 | 1.654 | 1.673 | 1.600 | 1.363 | 1.613 | 1.420 | 992 | 650 |
| Equity | 341 | 499 | 509 | 126 | -903 | -676 | -671 | -667 | -942 | -696 | -971 | -1.207 | -1.000 | -1.291 |
| Long-term debt | 86 | 275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.645 | 416 | 742 | 1.381 | 2.461 | 2.370 | 2.326 | 2.340 | 2.542 | 2.059 | 2.584 | 2.627 | 1.992 | 1.941 |
| Total debt | 1.731 | 692 | 742 | 1.381 | 2.461 | 2.370 | 2.326 | 2.340 | 2.542 | 2.059 | 2.584 | 2.627 | 1.992 | 1.941 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Founder | Founder | 2010 | — | — |
ZX Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Juening Fu | Founder | 0 companies |
| Zhen Xu | Chief Executive Officer | 0 companies |