| Revenue | DKK 7,1M | +7% |
| EBITDA | DKK 3,1M | +12% |
| Net profit | DKK 2,4M | +14% |
| Total assets | DKK 17,9M | +11% |
| Equity | DKK 15,2M | +13% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.710 | 5.875 | 6.130 | 6.566 | 7.051 |
| Staff expenses | -2.761 | -3.377 | -3.248 | -3.555 | -3.682 |
| EBITDA | 782 | 2.322 | 2.627 | 2.803 | 3.129 |
| Depreciation & amort. | -193 | -105 | -62 | -64 | -66 |
| EBIT | 589 | 2.216 | 2.566 | 2.739 | 3.064 |
| Net financials | -66 | -62 | -101 | -60 | -15 |
| Profit before tax | 522 | 2.154 | 2.464 | 2.679 | 3.049 |
| Tax | 118 | 477 | 546 | 594 | 672 |
| Net profit | 405 | 1.677 | 1.918 | 2.085 | 2.377 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 13.729 | 15.083 | 15.959 | 16.195 | 17.896 |
| Equity | 8.940 | 10.542 | 12.384 | 13.469 | 15.246 |
| Long-term debt | 2.078 | 1.615 | 1.324 | 1.241 | 974 |
| Short-term debt | 2.596 | 2.785 | 2.080 | 1.289 | 1.460 |
| Total debt | 4.675 | 4.400 | 3.404 | 2.529 | 2.434 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MC Chief Executive Officer | Chief Executive Officer | 2012 |
YL Founder | Founder | 2012 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2022 | |
| Company | 25–33.32% | 25–33.32% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Min Chen | Chief Executive Officer | 0 companies |
| You-Yan Lin | Founder | 0 companies |