| Revenue | DKK 293K | +82% |
| EBITDA | DKK 293K | +82% |
| Net profit | DKK 104K | +418% |
| Total assets | DKK 8M | -4% |
| Equity | DKK 3,7M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 597 | 142 | 225 | -113 | -375 | -327 | -44 | 230 | 134 | -93 | 135 | 161 | 293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 597 | 142 | 225 | -113 | -375 | -327 | -44 | 230 | 134 | -93 | 135 | 161 | 293 |
| Depreciation & amort. | 139 | 139 | -139 | -55 | -55 | -55 | -71 | -71 | -36 | -36 | -36 | -36 | -36 |
| EBIT | 458 | 3 | 86 | -168 | -430 | -383 | -115 | 159 | 99 | -129 | 100 | 125 | 257 |
| Net financials | -55 | -25 | -40 | -51 | -60 | -96 | -104 | -106 | -47 | -62 | -88 | -99 | -123 |
| Profit before tax | 403 | -22 | 46 | -219 | -491 | -478 | -219 | 53 | 52 | -191 | 11 | 26 | 134 |
| Tax | 101 | -20 | -56 | -48 | -122 | -92 | -48 | 11 | 12 | -42 | 3 | 6 | 30 |
| Net profit | 302 | -3 | 102 | -171 | -369 | -386 | -171 | 42 | 40 | -149 | 9 | 20 | 104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.996 | 6.556 | 6.645 | 6.619 | 6.599 | 8.509 | 8.479 | 8.434 | 8.410 | 8.423 | 8.356 | 8.286 | 7.989 |
| Equity | 3.281 | 3.104 | 3.206 | 3.035 | 2.666 | 3.838 | 3.666 | 3.709 | 3.749 | 3.600 | 3.609 | 3.629 | 3.733 |
| Long-term debt | 2.602 | 2.464 | 2.319 | 2.188 | 2.054 | 1.918 | 1.779 | 1.640 | 1.501 | 1.370 | 1.409 | 1.373 | 0 |
| Short-term debt | 374 | 298 | 532 | 853 | 1.443 | 1.967 | 2.294 | 2.334 | 2.397 | 2.731 | 2.614 | 2.553 | 3.496 |
| Total debt | 2.975 | 2.762 | 2.851 | 3.041 | 3.497 | 3.885 | 4.073 | 3.974 | 3.898 | 4.101 | 4.023 | 3.926 | 3.496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 1998 | — | — |
FT Management | Management | 1998 | — | — |
| Audit | 1998 | — | — | |
AB | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNIQUE HOLDING ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Calum | Management | 0 companies |
| Flemming Thomsen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Advokatfirmaet Børge Nielsen I/S | Founder | 0 companies |