| Revenue | DKK 197K | +32% |
| EBITDA | DKK 202K | +684% |
| Net profit | DKK 147K | +198% |
| Total assets | DKK 297K | -17% |
| Equity | DKK -186K | +44% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.009 | 985 | 814 | 751 | 664 | 647 | 473 | 335 | 149 | 197 |
| Staff expenses | -817 | -824 | -730 | -648 | -627 | -530 | -394 | -226 | -184 | -5 |
| EBITDA | 162 | 130 | 84 | 103 | 37 | 117 | 79 | 108 | -35 | 202 |
| Depreciation & amort. | -0 | -0 | -33 | -27 | -22 | -17 | -15 | -12 | -12 | -6 |
| EBIT | 162 | 130 | 51 | 76 | 15 | 100 | 64 | 96 | -47 | 196 |
| Net financials | -140 | -130 | -87 | -74 | -53 | -40 | -33 | -22 | -116 | -7 |
| Profit before tax | 21 | 0 | -36 | 2 | -38 | 60 | 31 | 74 | -163 | 189 |
| Tax | -0 | -0 | -51 | 1 | -8 | 13 | 7 | 16 | -13 | 42 |
| Net profit | 21 | 0 | 16 | 1 | -30 | 47 | 25 | 58 | -150 | 147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 688 | 536 | 924 | 830 | 812 | 649 | 625 | 429 | 356 | 297 |
| Equity | — | -297 | -282 | -281 | -310 | -266 | -241 | -183 | -333 | -186 |
| Long-term debt | 63 | 0 | 466 | 179 | 229 | 511 | 373 | 218 | 198 | 40 |
| Short-term debt | 1.197 | 1.098 | 740 | 932 | 893 | 404 | 493 | 394 | 491 | 443 |
| Total debt | 1.260 | 1.098 | 1.206 | 1.111 | 1.123 | 915 | 866 | 612 | 689 | 483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UN Management | Management | 2002 | — | — |
US Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Uffe Nellemann | Management | 0 companies |
| Ulla Svenningsen | Audit | 0 companies |