| Revenue | DKK 3,4M | +25% |
| EBITDA | DKK 587K | +163% |
| Net profit | DKK 336K | +295% |
| Total assets | DKK 2,7M | -13% |
| Equity | DKK 1,4M | -11% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.782 | 3.415 | 3.039 | 3.374 | 2.924 | 2.942 | 2.885 | 3.052 | 2.488 | 2.499 | 2.607 | 2.691 | 3.367 |
| Staff expenses | -2.390 | -2.542 | -2.611 | -2.320 | -2.520 | -2.871 | -2.775 | -2.424 | -2.605 | -1.870 | -2.319 | -2.468 | -2.769 |
| EBITDA | 1.392 | 873 | 428 | 1.053 | 404 | 71 | 110 | 629 | -117 | 629 | 288 | 223 | 587 |
| Depreciation & amort. | 131 | 256 | 403 | 438 | 575 | -599 | -495 | -444 | -455 | -384 | -232 | -106 | -162 |
| EBIT | 1.261 | 617 | 25 | 615 | -171 | -528 | -385 | 184 | -572 | 245 | 56 | 117 | 425 |
| Net financials | -0 | 72 | -29 | -23 | -36 | -60 | -83 | -73 | -75 | -42 | -33 | -6 | 7 |
| Profit before tax | 1.261 | 689 | -4 | 592 | -207 | -589 | -469 | 111 | -647 | 203 | 22 | 110 | 432 |
| Tax | 324 | 158 | -3 | 154 | -45 | -134 | -3 | -96 | -142 | 45 | 5 | 25 | 95 |
| Net profit | 937 | 531 | -1 | 438 | -162 | -454 | -465 | 208 | -504 | 158 | 17 | 85 | 336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.880 | 3.066 | 2.873 | 3.029 | 3.368 | 3.905 | 3.341 | 3.219 | 3.147 | 3.783 | 2.915 | 3.113 | 2.723 |
| Equity | 2.287 | 1.118 | 1.117 | 1.555 | 1.393 | 939 | 474 | 681 | 1.277 | 1.435 | 1.452 | 1.537 | 1.374 |
| Long-term debt | 676 | 651 | 627 | 603 | 579 | 555 | 532 | 543 | 628 | 605 | 584 | 563 | 158 |
| Short-term debt | 869 | 1.248 | 1.113 | 872 | 1.396 | 2.411 | 2.336 | 1.995 | 1.242 | 1.744 | 879 | 1.013 | 1.191 |
| Total debt | 1.545 | 1.899 | 1.741 | 1.474 | 1.975 | 2.967 | 2.868 | 2.538 | 1.870 | 2.348 | 1.463 | 1.576 | 1.349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DEN KINESISKE MUR HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hui Li | Management | 0 companies |