| Revenue | DKK 25,1M | +490% |
| EBITDA | DKK 176K | +5% |
| Net profit | DKK 3K | +32% |
| Total assets | DKK 902K | -36% |
| Equity | DKK 787K | +0% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.355 | 2.318 | 1.481 | 1.385 | 1.990 | 1.359 | 0 | 342 | 1.837 | 2.783 | 3.600 | 3.534 | 4.260 | 25.127 |
| Staff expenses | -734 | -697 | -914 | -783 | -588 | -627 | -0 | -948 | -1.493 | -2.224 | -2.549 | -3.276 | -4.092 | -24.950 |
| EBITDA | 29 | 59 | -51 | 26 | -41 | -97 | -11 | -605 | 344 | 559 | 1.051 | 258 | 168 | 176 |
| Depreciation & amort. | -137 | -108 | -0 | -0 | -0 | 60 | -0 | -63 | -76 | -78 | -78 | -170 | -159 | -164 |
| EBIT | -109 | -49 | -51 | 26 | -41 | -156 | -11 | -668 | 268 | 481 | 973 | 87 | 9 | 13 |
| Net financials | -1 | -1 | -1 | -1 | -1 | -1 | 0 | -1 | -5 | -3 | -11 | -21 | -7 | -9 |
| Profit before tax | -110 | -50 | -52 | 25 | -42 | -157 | -11 | -668 | 263 | 478 | 961 | 66 | 2 | 4 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | 1 |
| Net profit | -110 | -50 | -52 | 25 | -42 | -157 | -11 | -668 | 263 | 478 | 961 | 65 | 2 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 765 | 719 | 656 | 814 | 833 | 283 | 18 | 715 | 933 | 1.596 | 2.198 | 1.807 | 1.411 | 902 |
| Equity | -30 | -80 | -132 | -107 | -149 | -306 | -317 | -986 | -722 | -245 | 717 | 782 | 784 | 787 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 795 | 799 | 788 | 921 | 982 | 589 | 335 | 1.701 | 1.655 | 1.841 | 1.481 | 1.025 | 627 | 116 |
| Total debt | 795 | 799 | 788 | 921 | 982 | 589 | 335 | 1.701 | 1.655 | 1.841 | 1.481 | 1.025 | 627 | 116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WJ Founder | Founder | 2011 | — | — |
YX Founder | Founder | 2011 | — | — |
XZ Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Wei Ji | Founder | 0 companies |
| Yuanyuan Xu | Founder | 0 companies |
| Xin Zhao | Founder | 0 companies |