| Revenue | DKK 488K | -11% |
| EBITDA | DKK -275K | -623% |
| Net profit | DKK -235K | -1031% |
| Total assets | DKK 192K | -30% |
| Equity | DKK -229K | -4487% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -50 | 0 | — | -2 | 221 | 210 | -33 | 95 | 14 | 76 | 547 | 488 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -101 | -309 | -0 | -0 | -0 | -166 | -494 | -763 |
| EBITDA | -4 | -57 | -6 | -9 | -2 | 120 | -99 | -33 | 95 | 14 | -90 | 53 | -275 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -17 |
| EBIT | -4 | -57 | -6 | -9 | -2 | 120 | -99 | -33 | 95 | 14 | -90 | 38 | -292 |
| Net financials | -2 | -1 | -0 | -0 | 1 | -12 | -16 | -3 | 1 | -2 | -3 | -3 | -8 |
| Profit before tax | -5 | -58 | -7 | -9 | -1 | 108 | -115 | -37 | 95 | 11 | -93 | 35 | -300 |
| Tax | -1 | 10 | -0 | -0 | 1 | 2 | -23 | -6 | 23 | 3 | -20 | 10 | -65 |
| Net profit | -4 | -68 | -7 | -9 | -2 | 105 | -92 | -31 | 72 | 8 | -74 | 25 | -235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 154 | 87 | 79 | 70 | 134 | 844 | 143 | 376 | 469 | 204 | 58 | 275 | 192 |
| Equity | 77 | 9 | 2 | -7 | -10 | 96 | 4 | -27 | 46 | 54 | -20 | 5 | -229 |
| Long-term debt | 0 | 0 | 0 | 0 | 37 | 2 | 0 | 0 | 0 | 0 | 0 | 60 | 47 |
| Short-term debt | 77 | 78 | 77 | 77 | 106 | 746 | 139 | 403 | 423 | 150 | 78 | 210 | 375 |
| Total debt | 77 | 78 | 77 | 77 | 143 | 748 | 139 | 403 | 423 | 150 | 78 | 269 | 421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UM Management | Management | 2008 | — | — |
SB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Müller | Management | 0 companies |
| Sofus Borch Schaufuss | Unofficial title | 0 companies |