| Revenue | DKK -39K | -22% |
| EBITDA | DKK -39K | +80% |
| Net profit | DKK 5,4M | +783% |
| Total assets | DKK 31,2M | +19% |
| Equity | DKK 19,6M | +38% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -532 | -1.357 | -2.857 | -4.527 | -13 | -9 | -10 | -13 | -15 | -18 | -157 | -50 | -39 |
| Staff expenses | -2 | -1.001 | -200 | -200 | -200 | -200 | -250 | -250 | -250 | -150 | -150 | -150 | -0 |
| EBITDA | -534 | 348 | 2.594 | 4.310 | -213 | -209 | -260 | -263 | -265 | -168 | -307 | -200 | -39 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -534 | 348 | 2.594 | 4.310 | -213 | -209 | -260 | -263 | -265 | -168 | -307 | -200 | -39 |
| Net financials | 2.359 | 35 | 76 | 540 | 1.920 | 3.101 | 17.098 | 11.126 | 11.013 | 22.609 | 2.741 | -461 | 4.895 |
| Profit before tax | 1.825 | 383 | 2.670 | 4.850 | 1.706 | 2.892 | 16.838 | 10.863 | 10.748 | 22.441 | 2.434 | -661 | 4.856 |
| Tax | -0 | 13 | -0 | -33 | -0 | -0 | -0 | -0 | 214 | 1.314 | 190 | 127 | -522 |
| Net profit | 1.825 | 370 | 2.670 | 4.883 | 1.706 | 2.892 | 16.838 | 10.863 | 10.534 | 21.127 | 2.244 | -788 | 5.378 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.319 | 3.081 | 4.948 | 7.331 | 7.038 | 7.930 | 17.268 | 16.131 | 16.757 | 30.251 | 29.330 | 26.187 | 31.226 |
| Equity | 2.302 | 2.472 | 4.942 | 7.325 | 7.031 | 7.923 | 17.261 | 16.125 | 16.658 | 22.785 | 15.030 | 14.242 | 19.620 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 16 | 609 | 6 | 6 | 6 | 6 | 6 | 6 | 99 | 7.466 | 14.301 | 11.897 | 11.606 |
| Total debt | 16 | 609 | 6 | 6 | 6 | 6 | 6 | 6 | 99 | 7.466 | 14.301 | 11.897 | 11.606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CD Management | Management | 2007 | — | — |
UN Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNLTD ApS | Company | 50.0% | 50.0% | 2013 |
CALI HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Damsgaard | Management | 0 companies |
| Uffe Nørgaard | Management | 0 companies |