| Revenue | DKK 1,8M | -17% |
| EBITDA | DKK -37K | -105% |
| Net profit | DKK -148K | -155% |
| Total assets | DKK 845K | -80% |
| Equity | DKK 406K | -27% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 871 | 3.324 | 3.087 | 2.836 | 2.503 | 2.324 | 1.542 | 1.328 | 1.600 | 2.043 | 2.152 | 1.779 |
| Staff expenses | -643 | -2.156 | -1.941 | -2.115 | -2.098 | -2.062 | -1.866 | -1.574 | -1.830 | -1.832 | -1.866 | -1.849 |
| EBITDA | 227 | 1.168 | 1.146 | 722 | 404 | 262 | -324 | -246 | -231 | 211 | 772 | -37 |
| Depreciation & amort. | 112 | 674 | 552 | -517 | -288 | -169 | -92 | -104 | -122 | -119 | 247 | 17 |
| EBIT | 116 | 494 | 595 | 204 | 117 | 93 | -416 | -350 | -352 | 92 | 525 | -53 |
| Net financials | -33 | -57 | -48 | -19 | -6 | 8 | 7 | 5 | -3 | -160 | -206 | -133 |
| Profit before tax | 82 | 437 | 547 | 185 | 111 | 101 | -409 | -346 | -355 | -68 | 319 | -186 |
| Tax | 18 | 87 | 119 | 41 | 25 | 22 | -90 | -76 | -78 | -15 | 49 | -38 |
| Net profit | 65 | 350 | 428 | 144 | 87 | 79 | -319 | -270 | -277 | -53 | 270 | -148 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.458 | 2.982 | 2.532 | 2.686 | 2.425 | 2.300 | 2.121 | 2.144 | 4.067 | 3.938 | 4.254 | 845 |
| Equity | 115 | 464 | 892 | 1.037 | 1.123 | 1.202 | 883 | 614 | 336 | 283 | 554 | 406 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 31 | 94 | 95 | 2.514 | 2.436 | 2.357 | 106 |
| Short-term debt | 2.305 | 2.510 | 1.640 | 1.650 | 1.302 | 1.067 | 1.144 | 1.435 | 1.217 | 1.219 | 1.343 | 333 |
| Total debt | 2.305 | 2.510 | 1.640 | 1.650 | 1.302 | 1.098 | 1.238 | 1.530 | 3.731 | 3.655 | 3.700 | 439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Hui Li | Management | 0 companies |