| Revenue | DKK 2,3M | +4% |
| EBITDA | DKK -705K | +45% |
| Net profit | DKK -781K | +34% |
| Total assets | DKK 9,7M | -4% |
| Equity | DKK 2,3M | -25% |
| Employees | 7 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.168 | 6.133 | 3.126 | 2.192 | 2.276 |
| Staff expenses | -3.954 | -3.917 | -4.105 | -3.468 | -2.981 |
| EBITDA | 1.214 | 2.216 | -978 | -1.289 | -705 |
| Depreciation & amort. | -44 | -44 | -77 | -50 | -49 |
| EBIT | 1.169 | 2.172 | -1.055 | -1.338 | -753 |
| Net financials | -25 | -49 | -91 | -175 | -242 |
| Profit before tax | 1.144 | 2.122 | -1.146 | -1.514 | -995 |
| Tax | 253 | 474 | -243 | -331 | -215 |
| Net profit | 891 | 1.648 | -903 | -1.182 | -781 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 12.695 | 11.905 | 10.632 | 10.069 | 9.693 |
| Equity | 4.442 | 5.590 | 4.287 | 3.104 | 2.324 |
| Long-term debt | 578 | 462 | 0 | 0 | 0 |
| Short-term debt | 7.676 | 5.842 | 6.345 | 6.965 | 7.369 |
| Total debt | 8.253 | 6.304 | 6.345 | 6.965 | 7.369 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
UM Management | Management | 2017 |
| Former (1) | ||
PR Management | Management | 2003 – 2017 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2009 | |
| Board of Directors | 2014 | |
| Former (2) | ||
| Chairman | 2009 – 2014 | |
| Chairman | 2004 – 2009 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2017 | |
| Company | 20–24.99% | 20–24.99% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Marcussen | Management | 0 companies |
| Poul Rosenkilde | Management | 0 companies |
| Jørgen Toftegaard Nielsen | Chairman | 0 companies |
| Anders Edvard Nielsen | Chairman | 0 companies |
| Flemming Sommer | Board of Directors | 0 companies |
| Lars Bo Toftegaard Nielsen | Board of Directors | 0 companies |