| Revenue | DKK 475K | +12% |
| EBITDA | DKK 3K | +111% |
| Net profit | DKK -3K | +92% |
| Total assets | DKK 290K | -1% |
| Equity | DKK 56K | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.531 | 1.499 | 1.905 | 1.814 | 1.172 | 139 | 833 | 559 | 155 | 341 | 700 | 642 | 424 | 475 |
| Staff expenses | -1.047 | -1.088 | -1.002 | -812 | -635 | -477 | -747 | -570 | -39 | -229 | -454 | -430 | -450 | -472 |
| EBITDA | -102 | -112 | 74 | 39 | -5 | -338 | 85 | -12 | 116 | 112 | 246 | 212 | -26 | 3 |
| Depreciation & amort. | 41 | -41 | -26 | -26 | -26 | -105 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -143 | -153 | 48 | 13 | -31 | -443 | 85 | -12 | 116 | 112 | 246 | 212 | -26 | 3 |
| Net financials | 7 | -1 | -7 | -5 | -7 | -17 | -20 | -10 | -6 | -4 | -6 | -34 | -5 | -6 |
| Profit before tax | -136 | -154 | 42 | 8 | -38 | -457 | 67 | -9 | 110 | 108 | 240 | 178 | -32 | -3 |
| Tax | -30 | -30 | 13 | 6 | -8 | -0 | -0 | -0 | -0 | 24 | 53 | 39 | -0 | -0 |
| Net profit | -106 | -124 | 28 | 2 | -30 | -406 | 100 | -36 | 113 | 84 | 187 | 139 | -32 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 889 | 761 | 770 | 690 | 607 | 590 | 432 | 315 | 335 | 448 | 383 | 520 | 291 | 290 |
| Equity | 643 | 519 | 548 | 550 | 520 | 115 | 214 | 179 | 292 | 376 | 237 | 189 | 58 | 56 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 241 | 222 | 140 | 87 | 475 | 218 | 136 | 43 | 72 | 145 | 332 | 233 | 234 |
| Total debt | 246 | 241 | 222 | 140 | 87 | 475 | 218 | 136 | 43 | 72 | 145 | 332 | 233 | 234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2022 | — | — |
BF Management | Management | 2001 | — | — |
LM Management | Management | 2017 | — | — |
BT Management | Management | 2017 | — | — |
D& | Founder | 2001 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2017 | |
ULMACA HOLDING ApS | Company | 100.0% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anna Karin Christina barkstedt Westesson | Management | 0 companies |
| Bo Friis | Management | 0 companies |
| Linda Margareta Molin | Management | 0 companies |
| Bo Thomas Birger Pålsson | Management | 0 companies |
| Dahl & Co Public Relations AB | Founder | 0 companies |
| Michael Gundestrup Trinskjær | Chief Executive Officer | 0 companies |
| Sophie Persson | Board of Directors | 0 companies |
| Bo Thomas Birger Pålsson | Board of Directors | 0 companies |
| Sven Magnus Dahl | Chairman | 0 companies |
| Magnus Dahl | Chairman | 0 companies |
| Niels Bjørn Nielsen | Board of Directors | 0 companies |