| Revenue | DKK 5,9M | +29% |
| EBITDA | DKK 266K | +149% |
| Net profit | DKK -42K | +95% |
| Total assets | DKK 2,4M | +35% |
| Equity | DKK -786K | -6% |
| Employees | 15 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.776 | 5.694 | 4.872 | 4.594 | 5.913 |
| Staff expenses | -3.576 | -4.350 | -4.588 | -5.036 | -5.620 |
| EBITDA | 200 | 1.344 | 256 | -544 | 266 |
| Depreciation & amort. | -374 | -350 | -376 | -297 | -208 |
| EBIT | -173 | 994 | -120 | -841 | 59 |
| Net financials | -63 | -46 | -61 | -52 | -100 |
| Profit before tax | -237 | 947 | -181 | -893 | -42 |
| Tax | -0 | 156 | -28 | -0 | -0 |
| Net profit | -237 | 791 | -154 | -893 | -42 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.964 | 3.211 | 2.226 | 1.756 | 2.374 |
| Equity | 11 | 803 | 149 | -744 | -786 |
| Long-term debt | 479 | 353 | 353 | 353 | 353 |
| Short-term debt | 2.473 | 2.027 | 1.724 | 2.147 | 2.807 |
| Total debt | 2.952 | 2.380 | 2.077 | 2.500 | 3.160 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
Tl Management | Management | 2013 |
HK Founder | Founder | 2012 |
| Former (2) | ||
FZ Management | Management | 2012 – 2013 |
TH Chief Executive Officer | Chief Executive Officer | 2012 – 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Thi le Hang Nguyen | Management | 0 companies |
| Fanglian Zhu | Management | 0 companies |
| Henrik Kelkelund Thorsen | Founder | 0 companies |
| Toan Hoang Pham | Chief Executive Officer | 0 companies |