| Revenue | DKK 2M | -3% |
| EBITDA | DKK 81K | -78% |
| Net profit | DKK 60K | -76% |
| Total assets | DKK 613K | +24% |
| Equity | DKK 160K | +61% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.079 | 1.280 | 1.359 | 1.018 | 1.470 | 1.677 | 1.648 | 1.631 | 1.497 | 1.469 | 1.574 | 2.023 | 2.063 | 2.010 |
| Staff expenses | -826 | -1.144 | -1.270 | -1.180 | -1.313 | -1.429 | -1.392 | -1.469 | -1.628 | -1.644 | -1.760 | -1.749 | -1.566 | -1.779 |
| EBITDA | 253 | 136 | 88 | -162 | 157 | 249 | 199 | 59 | -132 | -176 | -185 | 274 | 363 | 81 |
| Depreciation & amort. | -85 | -141 | -150 | -94 | -94 | -74 | -53 | -62 | -53 | -57 | -40 | -60 | -38 | -0 |
| EBIT | 168 | -5 | -62 | -256 | 62 | 175 | 146 | -3 | -184 | -232 | -225 | 214 | 325 | 81 |
| Net financials | -4 | -10 | -6 | -7 | -0 | -0 | -1 | -2 | -3 | -3 | -24 | -17 | 0 | -0 |
| Profit before tax | 163 | -15 | -68 | -264 | 62 | 174 | 146 | -5 | -187 | -235 | -250 | 197 | 325 | 80 |
| Tax | -145 | -30 | -36 | -46 | 42 | 102 | 32 | -1 | -31 | -52 | -50 | 47 | 68 | 6 |
| Net profit | 308 | 15 | -32 | -5 | 20 | 73 | 113 | -4 | -156 | -184 | -200 | 150 | 256 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.388 | 1.444 | 1.913 | 1.103 | 765 | 831 | 646 | 511 | 576 | 804 | 730 | 718 | 493 | 613 |
| Equity | 50 | 65 | 33 | 28 | 52 | 123 | 237 | 232 | 77 | -107 | -307 | -157 | 100 | 160 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 346 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.338 | 1.379 | 1.880 | 1.074 | 712 | 708 | 398 | 268 | 499 | 565 | 1.036 | 875 | 393 | 453 |
| Total debt | 1.338 | 1.379 | 1.880 | 1.074 | 712 | 708 | 398 | 268 | 499 | 911 | 1.036 | 875 | 393 | 453 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Founder | Founder | 2010 | — | — |
YY Founder | Founder | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Patrick Van Quyen Luu | Founder | 0 companies |
| Yuting Yang | Founder | 0 companies |