| Revenue | DKK -6K | -98% |
| EBITDA | DKK -276K | +46% |
| Net profit | DKK -224K | +45% |
| Total assets | DKK 1,1M | +6% |
| Equity | DKK -308K | -267% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -718 | — | 2.557 | 956 | 2.183 | -83 | -126 | 111 | 1.432 | -451 | -246 | -241 | -6 |
| Staff expenses | -2.284 | -4.424 | -2.366 | -1.529 | -1.127 | -245 | -245 | -245 | -251 | -259 | -267 | -274 | -270 |
| EBITDA | -3.002 | -3.270 | -337 | -573 | 1.056 | -328 | -371 | -134 | 1.181 | -710 | -512 | -515 | -276 |
| Depreciation & amort. | 131 | -318 | -318 | -232 | -202 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3.133 | -3.588 | -655 | -805 | 853 | -328 | -371 | -134 | 1.181 | -710 | -512 | -515 | -276 |
| Net financials | 0 | 2 | -89 | -21 | -87 | -11 | 17 | -22 | 83 | -5 | -11 | -2 | -12 |
| Profit before tax | -3.133 | -3.908 | -884 | -826 | 766 | -339 | -355 | -156 | 1.264 | -715 | -524 | -517 | -288 |
| Tax | -673 | -1.121 | -179 | -159 | 50 | -0 | -153 | -34 | 278 | -157 | -115 | -113 | -64 |
| Net profit | -2.460 | -2.787 | -706 | -667 | 716 | -415 | -202 | -122 | 986 | -558 | -409 | -404 | -224 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.533 | 2.343 | 1.023 | 1.147 | 1.149 | 841 | 907 | 944 | 1.437 | 1.159 | 739 | 1.077 | 1.137 |
| Equity | -1.960 | 1.696 | 990 | 323 | 1.039 | 624 | 423 | 301 | 1.287 | 729 | 320 | -84 | -308 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.333 | 703 | 108 | 823 | 109 | 216 | 233 | 96 | 150 | 430 | 419 | 1.161 | 1.445 |
| Total debt | 4.333 | 703 | 108 | 823 | 109 | 216 | 484 | 642 | 150 | 430 | 419 | 1.161 | 1.445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YH Management | Management | 2012 | — | — |
AS Management | Management | 2023 | — | — |
PA Management | Management | 2012 | — | — |
FB | Audit | 2014 | — | — |
PD Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD | Board of Directors | 2012 | — | — |
MD | Chairman | 2012 | — | — |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
UL | Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Yifeng Hua | Management | 0 companies |
| Aiko Shoji | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Frank Bergmann Hansen | Audit | 0 companies |
| Ping Di | Management | 0 companies |
| Feng Di | Board of Directors | 0 companies |
| Min Di | Chairman | 0 companies |
| Min Zhang | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |