| Revenue | DKK 761K | -55% |
| EBITDA | DKK -303K | -214% |
| Net profit | DKK -284K | -296% |
| Total assets | DKK 258K | -59% |
| Equity | DKK -71K | -123% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.173 | 1.451 | 1.169 | 1.670 | 1.311 | 1.381 | 1.435 | 1.680 | 761 |
| Staff expenses | -740 | -1.416 | -1.102 | -1.412 | -961 | -1.060 | -1.333 | -1.415 | -914 |
| EBITDA | 433 | 35 | 67 | 258 | 351 | 322 | 103 | 265 | -303 |
| Depreciation & amort. | 62 | 62 | 62 | 69 | -52 | -69 | -68 | -73 | -0 |
| EBIT | 372 | -27 | 5 | 189 | 299 | 252 | 34 | 192 | -303 |
| Net financials | -31 | -18 | -9 | -8 | -25 | -10 | -24 | -6 | -6 |
| Profit before tax | — | -45 | -4 | 181 | 273 | 242 | 11 | 186 | -309 |
| Tax | 90 | -13 | 46 | 50 | 66 | 54 | 7 | 41 | -25 |
| Net profit | 251 | -32 | -50 | 131 | 208 | 188 | 4 | 145 | -284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.037 | 823 | 828 | 821 | 917 | 1.095 | 904 | 634 | 258 |
| Equity | — | 289 | 238 | 270 | 376 | 564 | 568 | 313 | -71 |
| Long-term debt | 0 | 0 | 0 | 0 | 73 | 54 | 0 | 23 | 0 |
| Short-term debt | 465 | 504 | 536 | 493 | 414 | 431 | 300 | 272 | 329 |
| Total debt | 465 | 504 | 536 | 493 | 487 | 485 | 300 | 295 | 329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
XR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mingzhe Jin | Chief Executive Officer | 0 companies |
| Xianqun Rao | Chief Executive Officer | 0 companies |