| Revenue | DKK -7K | -72% |
| EBITDA | DKK -7K | +72% |
| Net profit | DKK -6K | +73% |
| Total assets | DKK 1,1M | +2% |
| Equity | DKK 992K | -1% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -65 | -79 | -71 | 2 | -26 | -7 |
| Staff expenses | -63 | -495 | -10 | -88 | -0 | -0 |
| EBITDA | -128 | -574 | -81 | -86 | -26 | -7 |
| Depreciation & amort. | -23 | -11 | -7 | -1 | -0 | -0 |
| EBIT | -151 | -586 | -88 | -87 | -26 | -7 |
| Net financials | -14 | -26 | -12 | -23 | -1 | -0 |
| Profit before tax | -165 | -612 | -100 | -109 | -27 | -7 |
| Tax | -35 | -170 | -31 | -40 | -6 | -2 |
| Net profit | -130 | -442 | -70 | -69 | -21 | -6 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 275 | 867 | 1.013 | 1.091 | 1.063 | 1.087 |
| Equity | -80 | 654 | 584 | 515 | 998 | 992 |
| Long-term debt | 6 | 55 | 55 | 55 | 55 | 55 |
| Short-term debt | 349 | 159 | 374 | 522 | 10 | 40 |
| Total debt | 355 | 213 | 429 | 576 | 65 | 95 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2023 | — | — |
CX Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Data Group ApS | Company | 25.0% | 25.0% | 2023 |
BiA ApS | Company | 25.0% | 25.0% | 2023 |
LOVISION ApS | Company | 15.0% | 15.0% | 2020 |
Genesis Invest ApS | Company | 10.0% | 10.0% | 2023 |
| Individual | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lindblad | Management | 0 companies |
| Chuhao Xing | Management | 0 companies |
| Ole Madsen | Chairman | 0 companies |
| Shaoping Bai | Board of Directors | 0 companies |