| Revenue | DKK 5M | -1% |
| EBITDA | DKK 104K | +11% |
| Net profit | DKK 48K | +272% |
| Total assets | DKK 1,3M | -9% |
| Equity | DKK 394K | -39% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.092 | 2.944 | 2.643 | 3.668 | 5.608 | 2.093 | 2.425 | 3.362 | 3.617 | 3.697 | 5.250 | 4.735 | 4.995 | 4.956 |
| Staff expenses | -1.010 | -1.336 | -1.775 | -2.336 | -2.538 | -2.143 | -2.517 | -2.805 | -2.939 | -3.264 | -4.350 | -4.139 | -4.902 | -4.852 |
| EBITDA | 276 | 41 | -118 | 323 | -12 | -50 | -92 | 558 | 679 | 432 | 899 | 596 | 94 | 104 |
| Depreciation & amort. | -172 | -143 | -0 | -306 | -0 | -306 | -280 | -291 | -227 | -182 | -158 | -103 | -119 | -111 |
| EBIT | 104 | -102 | -118 | 17 | -12 | -357 | -373 | 267 | 452 | 250 | 742 | 493 | -25 | -7 |
| Net financials | -6 | -1 | -0 | -7 | -1 | -3 | -1 | -0 | -51 | -26 | -34 | -12 | -7 | -0 |
| Profit before tax | 98 | -103 | -118 | 10 | -13 | -359 | -374 | 267 | 401 | 225 | 707 | 481 | -33 | -7 |
| Tax | 25 | -0 | -0 | -0 | -0 | -0 | -0 | -150 | 90 | 50 | 156 | 160 | -5 | -56 |
| Net profit | 74 | -103 | -118 | 10 | -13 | -359 | -374 | 417 | 311 | 175 | 552 | 321 | -28 | 48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.231 | 886 | 2.010 | 1.929 | 1.844 | 1.756 | 1.264 | 1.608 | 1.510 | 1.507 | 2.308 | 1.807 | 1.477 | 1.342 |
| Equity | 154 | 51 | -67 | -57 | -69 | -429 | -802 | -386 | -74 | 101 | 653 | 974 | 646 | 394 |
| Long-term debt | 0 | 279 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159 | 145 | 0 | 0 |
| Short-term debt | 1.078 | 557 | 2.077 | 1.986 | 1.913 | 2.185 | 2.066 | 1.993 | 1.585 | 1.406 | 1.497 | 688 | 831 | 948 |
| Total debt | 1.078 | 836 | 2.077 | 1.986 | 1.913 | 2.185 | 2.066 | 1.993 | 1.585 | 1.406 | 1.497 | 688 | 831 | 948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YW Founder | Founder | 2011 | — | — |
XZ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Z.W. Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Yajing Wu | Founder | 0 companies |
| Xieyao Zhang | Chief Executive Officer | 0 companies |