| Revenue | DKK 18,6M | -3% |
| EBITDA | DKK 251K | -86% |
| Net profit | DKK -915K | +65% |
| Total assets | DKK 94,1M | +31% |
| Equity | DKK 2,4M | -28% |
| Employees | 27 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 32.459 | 22.832 | 25.233 | 25.521 | 18.881 | 24.517 | 19.206 | 18.609 |
| Staff expenses | -0 | -0 | -0 | -24.632 | -20.693 | -18.196 | -17.072 | -19.186 | -17.329 | -17.474 | -18.358 |
| EBITDA | -2.650 | -3.046 | -3.533 | -140.218 | 585 | 7.025 | 8.449 | -305 | 7.188 | 1.732 | 251 |
| Depreciation & amort. | -0 | -37 | -58 | -0 | -0 | -2 | -6 | -25 | -19 | -24 | -33 |
| EBIT | -2.650 | -3.083 | -3.591 | -140.218 | 585 | 7.023 | 8.443 | -330 | 7.169 | 1.708 | 218 |
| Net financials | -561 | -2.131 | -2.295 | 5.859 | -1.654 | 37 | -621 | 1.683 | 478 | 3.118 | -1.392 |
| Profit before tax | -3.211 | -5.214 | -5.885 | -134.359 | -1.069 | 7.060 | 7.823 | 1.353 | 7.647 | 4.827 | -1.174 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -8.800 | 6.600 | 1.007 | 7.426 | -259 |
| Net profit | -3.211 | -5.214 | -5.885 | -134.359 | -1.069 | 7.060 | 16.623 | -5.247 | 6.640 | -2.600 | -915 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.533 | 112.223 | 149.109 | 41.864 | 47.377 | 54.466 | 79.198 | 78.330 | 75.797 | 71.744 | 94.131 |
| Equity | 2.301 | -9.578 | -8.767 | -143.126 | -24.975 | -12.117 | 4.506 | -741 | 5.900 | 3.300 | 2.385 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 568 | 1.689 | 0 | 0 | 0 | 0 |
| Short-term debt | 38.232 | 121.801 | 157.876 | 184.989 | 72.352 | 61.340 | 68.328 | 74.396 | 69.897 | 68.421 | 91.746 |
| Total debt | 38.232 | 121.801 | 157.876 | 184.989 | 72.352 | 61.907 | 70.017 | 74.396 | 69.897 | 68.421 | 91.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2017 | — | — |
JO Founder | Founder | 2013 | — | — |
CZ Management | Management | 2013 | — | — |
CZ Management | Management | 2013 | — | — |
SL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Tony Jan Yiu Chung | Management | 0 companies |
| Jacob Ove Kornerup | Founder | 0 companies |
| Chun Zhang | Management | 0 companies |
| Chun Zhang | Management | 0 companies |
| Shanniang Lyu | Management | 0 companies |