| Revenue | DKK -67K | +31% |
| EBITDA | DKK -186K | -45% |
| Net profit | DKK 907K | -52% |
| Total assets | DKK 7,7M | +7% |
| Equity | DKK 6,8M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 463 | 474 | 468 | 68 | -31 | -40 | -38 | -57 | -66 | -58 | -67 | -51 | -67 |
| Staff expenses | -716 | -364 | -856 | -617 | -32 | -325 | -136 | -81 | -722 | -169 | -149 | -77 | -120 |
| EBITDA | -253 | 111 | -390 | -408 | 1 | -365 | -175 | -138 | -788 | -263 | -216 | -128 | -186 |
| Depreciation & amort. | -136 | -242 | -203 | -68 | -71 | -71 | -4 | -4 | -3 | -0 | -0 | -0 | -0 |
| EBIT | -389 | -131 | -592 | -476 | -70 | -435 | -179 | -143 | -791 | -263 | -216 | -128 | -186 |
| Net financials | 942 | 28 | 547 | 579 | 13 | 459 | -262 | 526 | 1.124 | 1.272 | 627 | 2.554 | 1.359 |
| Profit before tax | 554 | -44 | -26 | 103 | -32 | 24 | -441 | 384 | 334 | 1.009 | 411 | 2.426 | 1.173 |
| Tax | 139 | 29 | 10 | 23 | 12 | 5 | -97 | 84 | 73 | 230 | 91 | 535 | 267 |
| Net profit | 415 | -74 | -36 | 80 | -44 | 19 | -344 | 299 | 261 | 779 | 320 | 1.892 | 907 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.283 | 4.773 | 4.782 | 4.786 | 3.866 | 3.845 | 3.264 | 3.524 | 4.385 | 4.776 | 4.856 | 7.161 | 7.664 |
| Equity | 4.094 | 3.935 | 3.814 | 3.809 | 3.680 | 3.613 | 3.184 | 3.398 | 3.574 | 4.267 | 4.488 | 6.379 | 6.786 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 219 | 76 | 520 | 217 |
| Short-term debt | 1.132 | 810 | 953 | 940 | 163 | 213 | 79 | 126 | 810 | 289 | 291 | 261 | 660 |
| Total debt | 1.132 | 810 | 953 | 940 | 163 | 220 | 79 | 126 | 810 | 508 | 367 | 781 | 877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UM Founder | Founder | 1993 | — | — |
| Audit | 1999 | — | — | |
EL Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ulla Margrethe Sørensen | Founder | 0 companies |
| Ejnar Larsen & Carsten Thomsen I/S Registrerede Revisorer | Audit | 0 companies |
| Ejner Lind Larsen | Audit | 0 companies |