| Revenue | DKK 934K | -47% |
| EBITDA | DKK -669K | -296% |
| Net profit | DKK -583K | -460% |
| Total assets | DKK 1,8M | -22% |
| Equity | DKK -3M | -24% |
| Employees | 10 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 932 | 3.009 | 3.291 | 3.260 | 3.468 | 1.378 | 1.819 | 2.465 | 1.725 | 1.914 | 1.760 | 934 |
| Staff expenses | -621 | -1.611 | -1.796 | -2.095 | -2.019 | -1.817 | -1.966 | -1.604 | -1.301 | -1.592 | -1.418 | -1.603 |
| EBITDA | -540 | 4 | -29 | -327 | 22 | -439 | -147 | 862 | 423 | 322 | 342 | -669 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -494 | -505 | -505 | -505 | -180 | -180 | -180 | -65 |
| EBIT | -540 | 4 | -29 | -327 | -472 | -944 | -652 | 357 | 243 | 142 | 162 | -735 |
| Net financials | -0 | -0 | -0 | 0 | -0 | -3 | -1 | -4 | -13 | -14 | 12 | 13 |
| Profit before tax | -540 | 4 | -30 | -327 | -472 | -947 | -653 | 352 | 231 | 128 | 174 | -722 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -250 | -165 | -6 | 74 | 12 | -139 |
| Net profit | -540 | 4 | -30 | -327 | -472 | -947 | -403 | 518 | 236 | 54 | 162 | -583 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.897 | 2.985 | 2.935 | 3.372 | 2.681 | 2.340 | 2.140 | 1.730 | 2.114 | 2.111 | 2.254 | 1.759 |
| Equity | -460 | -456 | -486 | -813 | -1.285 | -3.033 | -3.436 | -2.918 | -2.681 | -2.627 | -2.465 | -3.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.952 |
| Short-term debt | 3.357 | 3.441 | 3.421 | 4.185 | 3.966 | 5.373 | 5.576 | 4.648 | 4.795 | 4.738 | 4.719 | 855 |
| Total debt | 3.357 | 3.441 | 3.421 | 4.185 | 3.966 | 5.373 | 5.576 | 4.648 | 4.795 | 4.738 | 4.719 | 4.807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GS Founder | Founder | 2013 | — | — |
WL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HN HOLDING ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Guo Sheng Li | Founder | 0 companies |
| Wei Lin | Management | 0 companies |