| Revenue | DKK 1,4M | +1% |
| EBITDA | DKK 999K | +81% |
| Net profit | DKK 866K | +66% |
| Total assets | DKK 2M | +4% |
| Equity | DKK 1,8M | +33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 294 | 478 | -472 | -33 | -1.130 | 63 | -6 | -5 | 313 | 401 | 649 | 1.422 | 1.435 |
| Staff expenses | -170 | -0 | -0 | -200 | -225 | -803 | -122 | -0 | -0 | -461 | -235 | -869 | -436 |
| EBITDA | 124 | 477 | -472 | -233 | -1.355 | -740 | -127 | -5 | 313 | -59 | 414 | 553 | 999 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 124 | 477 | -472 | -233 | -1.355 | -740 | -127 | -5 | 313 | -59 | 414 | 553 | 999 |
| Net financials | 118 | 368 | 6.375 | 461 | 219 | 214 | -553 | 294 | -9 | 39 | -49 | 105 | 115 |
| Profit before tax | 242 | 845 | 5.904 | 228 | -1.135 | -526 | -680 | 289 | 303 | -21 | 365 | 658 | 1.113 |
| Tax | 31 | 120 | 7 | 54 | -2 | -116 | -73 | 64 | 77 | -4 | 81 | 135 | 248 |
| Net profit | 211 | 725 | 5.896 | 175 | -1.133 | -411 | -607 | 224 | 226 | -16 | 284 | 523 | 866 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 664 | 1.129 | 6.295 | 5.947 | 4.696 | 4.212 | 2.551 | 1.982 | 1.979 | 1.463 | 1.205 | 1.965 | 2.043 |
| Equity | 237 | 914 | 6.278 | 5.898 | 4.664 | 4.153 | 2.546 | 1.970 | 1.796 | 1.280 | 1.064 | 1.336 | 1.772 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 427 | 215 | 17 | 49 | 32 | 59 | 5 | 12 | 183 | 183 | 142 | 628 | 271 |
| Total debt | 427 | 215 | 17 | 49 | 32 | 59 | 5 | 12 | 183 | 183 | 142 | 628 | 271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UE Management | Management | 2010 | — | — |
MR Founder | Founder | 2007 | — | — |
NC Founder | Founder | 2007 | — | — |
FE Management | Management | 2010 | — | — |
SV Founder | Founder | 2007 | — | — |
ML Founder | Founder | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Emil Bøgedal | Management | 0 companies |
| Mischa Rastad Andersson | Founder | 0 companies |
| Ninna Christine Verland | Founder | 0 companies |
| Frederik Emil Liberti | Management | 0 companies |
| Sten Verland | Founder | 0 companies |
| Marion Line Rames | Founder | 0 companies |
| Karin Verland | Board of Directors | 0 companies |