| Revenue | DKK 158K | +27% |
| EBITDA | DKK 71K | +300% |
| Net profit | DKK 39K | +156% |
| Total assets | DKK 113K | -11% |
| Equity | DKK -167K | +19% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 340 | 301 | 555 | 443 | 442 | 568 | 282 | 336 | 341 | 209 | 89 | 118 | 124 | 158 |
| Staff expenses | -443 | -382 | -534 | -507 | -533 | -536 | -348 | -200 | -334 | -189 | -162 | -185 | -160 | -87 |
| EBITDA | -103 | -81 | 21 | -64 | -91 | 32 | -66 | 136 | 7 | 21 | -73 | -68 | -35 | 71 |
| Depreciation & amort. | 148 | 146 | 167 | 126 | 121 | -243 | -0 | -3 | -3 | -3 | -3 | -3 | -0 | -0 |
| EBIT | -251 | -227 | -146 | -190 | -213 | -210 | -66 | 133 | 4 | 18 | -76 | -70 | -35 | 71 |
| Net financials | -62 | -66 | -66 | -18 | -24 | 375 | -22 | -25 | -20 | -27 | -38 | -32 | -34 | -32 |
| Profit before tax | -160 | -293 | -212 | -208 | -237 | 165 | -88 | 108 | -15 | -10 | -114 | -102 | -70 | 39 |
| Tax | 77 | -79 | -49 | -48 | -52 | -48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -237 | -214 | -163 | -160 | -185 | 212 | -88 | 108 | -15 | -10 | -114 | -102 | -70 | 39 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.184 | 825 | 731 | 526 | 443 | 215 | 120 | 164 | 222 | 199 | 197 | 93 | 127 | 113 |
| Equity | -157 | -371 | -534 | -694 | -879 | 84 | -4 | 105 | 89 | 80 | -34 | -136 | -206 | -167 |
| Long-term debt | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.277 | 1.154 | 1.236 | 1.206 | 1.322 | 131 | 124 | 59 | 133 | 119 | 232 | 229 | 333 | 280 |
| Total debt | 1.311 | 1.154 | 1.236 | 1.206 | 1.322 | 131 | 124 | 59 | 133 | 119 | 232 | 229 | 333 | 280 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lin Feng | Management | 0 companies |