| Revenue | DKK 5,4M | +26% |
| EBITDA | DKK 1,6M | +74% |
| Net profit | DKK 887K | +16% |
| Total assets | DKK 8,8M | -5% |
| Equity | DKK 2,1M | +30% |
| Employees | 24 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.457 | 3.435 | 4.379 | 3.542 | 2.493 | 3.282 | 4.029 | 4.287 | 5.417 |
| Staff expenses | -2.220 | -2.466 | -3.432 | -2.526 | -3.169 | -2.750 | -3.437 | -3.357 | -3.801 |
| EBITDA | 237 | 969 | 947 | 1.016 | -676 | 532 | 592 | 930 | 1.617 |
| Depreciation & amort. | -354 | -329 | -372 | -373 | -351 | -72 | -65 | -6 | -6 |
| EBIT | -117 | 639 | 576 | 643 | -1.026 | 459 | 527 | 924 | 1.610 |
| Net financials | -7 | -11 | -107 | -89 | -89 | -148 | -197 | -82 | -400 |
| Profit before tax | -124 | 629 | 468 | 554 | -1.115 | 312 | 331 | 842 | 1.210 |
| Tax | -27 | 142 | 105 | 123 | -243 | 69 | 75 | 74 | 323 |
| Net profit | -97 | 486 | 363 | 431 | -872 | 243 | 256 | 768 | 887 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.901 | 3.385 | 6.888 | 7.274 | 9.312 | 9.106 | 9.129 | 9.263 | 8.810 |
| Equity | -47 | 439 | 802 | 1.233 | 361 | 604 | 859 | 1.627 | 2.114 |
| Long-term debt | 2.100 | 2.090 | 4.655 | 4.532 | 4.284 | 6.441 | 6.241 | 5.746 | 4.873 |
| Short-term debt | 848 | 853 | 1.431 | 1.509 | 4.668 | 2.061 | 2.029 | 1.891 | 1.823 |
| Total debt | 2.948 | 2.943 | 6.086 | 6.041 | 8.952 | 8.502 | 8.269 | 7.636 | 6.696 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LZ Management | Management | 2016 | — | — |
SD Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hong Da Holding ApS | Company | 50.0% | 50.0% | 2016 |
HOU YU ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Liuchai Zhong | Management | 0 companies |
| Shaoping Du | Management | 0 companies |