| Revenue | — | — |
| EBITDA | DKK -112K | -5% |
| Net profit | DKK -112K | -5% |
| Total assets | DKK 2,7M | -4% |
| Equity | DKK 2,7M | -4% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 638 | 2.502 | 3.246 | 2.493 | 2.449 | 992 | 673 | — | — | — | — | — |
| Staff expenses | -332 | -723 | -878 | -1.057 | -1.063 | -896 | -901 | -137 | -0 | -0 | -1 | -0 |
| EBITDA | 306 | 1.778 | 2.368 | 1.436 | 1.386 | 95 | -228 | -153 | -9 | -7 | -106 | -112 |
| Depreciation & amort. | -20 | -30 | -30 | -30 | -30 | -10 | -0 | 0 | -0 | -0 | -0 | -0 |
| EBIT | 286 | 1.748 | 2.338 | 1.406 | 1.356 | 85 | -228 | -153 | -9 | -7 | -106 | -112 |
| Net financials | -20 | -34 | -29 | -33 | -47 | -55 | -32 | -11 | -14 | -15 | 0 | 0 |
| Profit before tax | 266 | 1.714 | 2.308 | 1.373 | 1.309 | 31 | -260 | -163 | -23 | -22 | -106 | -112 |
| Tax | 67 | 424 | 544 | 303 | 292 | 7 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 199 | 1.290 | 1.764 | 1.071 | 1.017 | 24 | -260 | -163 | -23 | -22 | -106 | -112 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.549 | 2.791 | 4.549 | 5.657 | 6.674 | 6.368 | 3.756 | 3.490 | 3.404 | 3.382 | 2.775 | 2.668 |
| Equity | 279 | 1.569 | 3.333 | 4.404 | 5.421 | 5.445 | 3.585 | 3.422 | 3.399 | 3.376 | 2.770 | 2.658 |
| Long-term debt | 1.027 | 727 | 727 | 727 | 727 | 727 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 242 | 494 | 488 | 525 | 526 | 196 | 171 | 68 | 5 | 6 | 5 | 9 |
| Total debt | 1.270 | 1.222 | 1.215 | 1.252 | 1.253 | 923 | 171 | 68 | 5 | 6 | 5 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
XZ Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZHOJOE ApS | Company | 50.0% | 50.0% | 2013 |
J-C-B ApS | Company | 33.3% | 33.3% | 2013 |
JLEI ApS | Company | 10.0% | 10.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Xiaoyuan Zhou | Management | 0 companies |