| Revenue | DKK 332K | +5% |
| EBITDA | DKK -273K | -19% |
| Net profit | DKK -283K | -45% |
| Total assets | DKK 682K | -34% |
| Equity | DKK 522K | -35% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 659 | 842 | 593 | 717 | 633 | 648 | 471 | 581 | 283 | 675 | 772 | 315 | 332 |
| Staff expenses | -451 | -409 | -408 | -484 | -485 | -485 | -485 | -485 | -162 | -495 | -485 | -545 | -605 |
| EBITDA | 208 | 433 | 187 | 238 | 148 | 163 | -14 | 97 | 122 | 180 | 287 | -230 | -273 |
| Depreciation & amort. | 170 | -89 | -112 | -127 | -125 | -89 | -58 | -39 | -40 | -33 | -22 | -20 | -19 |
| EBIT | 38 | 344 | 75 | 111 | 23 | 74 | -72 | 57 | 81 | 147 | 266 | -250 | -292 |
| Net financials | 1 | 3 | 5 | 1 | -1 | -2 | -26 | 67 | 29 | 74 | -145 | 6 | 9 |
| Profit before tax | 39 | 348 | 80 | 112 | 28 | 79 | -28 | 124 | 110 | 221 | 121 | -243 | -283 |
| Tax | 16 | 78 | 34 | 28 | 1 | 18 | 8 | 28 | 41 | 36 | 29 | -49 | -0 |
| Net profit | 23 | 269 | 46 | 84 | 26 | 61 | -36 | 96 | 69 | 185 | 91 | -195 | -283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 948 | 1.268 | 1.197 | 1.318 | 1.168 | 1.206 | 1.087 | 1.105 | 1.160 | 1.400 | 1.286 | 1.033 | 682 |
| Equity | 814 | 984 | 1.030 | 1.113 | 926 | 961 | 864 | 960 | 1.029 | 1.214 | 1.091 | 805 | 522 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 133 | 285 | 159 | 204 | 242 | 245 | 223 | 145 | 131 | 185 | 195 | 228 | 161 |
| Total debt | 133 | 285 | 159 | 204 | 242 | 245 | 223 | 145 | 131 | 185 | 195 | 228 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YS Management | Management | 2006 | — | — |
IF Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNI HOLDING KVONG ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Yrsa Schmidt | Management | 0 companies |
| Ib Frederiksen | Management | 0 companies |