| Revenue | DKK -113K | +219% |
| EBITDA | DKK -113K | -219% |
| Net profit | DKK -9,4M | +71% |
| Total assets | DKK 113,8M | -8% |
| Equity | DKK 113,3M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 769 | -71 | -65 | 11 | 196 | 661 | 57 | -1.000 | -763 | -138 | -644 | -94 | -36 | -113 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -550 | -363 | -302 | -0 | -40 | -0 | -0 | -0 |
| EBITDA | 769 | -71 | -65 | 11 | 366 | 661 | -493 | -1.368 | -1.065 | -138 | -684 | -94 | -36 | -113 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -23 | -27 | -27 | -27 | -31 | -0 | -0 |
| EBIT | 769 | -71 | -65 | 11 | 366 | 661 | -493 | -1.391 | -1.092 | -165 | -711 | -126 | -36 | -113 |
| Net financials | 3.124 | 1.980 | 1.692 | 3.738 | 4.968 | 11.368 | 128.010 | 271 | 3.389 | -1.717 | 6.541 | 11.221 | -30.562 | -9.377 |
| Profit before tax | 3.893 | 1.910 | 1.627 | 3.749 | 5.310 | 12.018 | 127.517 | -1.120 | 2.296 | -1.882 | 5.830 | 11.095 | -31.577 | -9.342 |
| Tax | 188 | -6 | 25 | 11 | 5 | 112 | -8 | -54 | 8 | -0 | -0 | 405 | 331 | 61 |
| Net profit | 3.705 | 1.916 | 1.602 | 3.738 | 5.305 | 11.906 | 127.525 | -1.065 | 2.289 | -1.882 | 5.830 | 10.690 | -31.908 | -9.403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.054 | 11.092 | 12.346 | 18.495 | 26.088 | 39.043 | 164.317 | 152.483 | 153.920 | 152.037 | 156.435 | 166.744 | 123.518 | 113.787 |
| Equity | 8.714 | 10.630 | 12.183 | 15.873 | 21.128 | 32.984 | 150.457 | 149.348 | 151.637 | 149.755 | 155.585 | 166.275 | 122.683 | 113.280 |
| Long-term debt | 1.017 | 86 | 0 | 2.443 | 2.506 | 4.172 | 4.519 | 0 | 0 | 0 | 0 | 0 | 331 | 93 |
| Short-term debt | 323 | 376 | 163 | 179 | 2.445 | 1.791 | 11.511 | 3.135 | 2.283 | 2.281 | 850 | 468 | 504 | 414 |
| Total debt | 1.340 | 462 | 163 | 2.622 | 4.951 | 5.962 | 16.030 | 3.135 | 2.283 | 2.281 | 850 | 468 | 835 | 507 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EQ Management | Management | 2024 | — | — |
CS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
REKOM GROUP ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Eric Qing Zou | Management | 0 companies |
| Christian Steen Laursen | Management | 0 companies |