| Revenue | DKK 345K | -82% |
| EBITDA | DKK -587K | -223% |
| Net profit | DKK -539K | -79% |
| Total assets | DKK 5,1M | -14% |
| Equity | DKK 4,9M | -10% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 624 | 741 | 884 | 1.031 | 1.011 | 875 | 1.276 | 1.342 | 1.576 | 1.651 | 1.673 | 1.791 | 1.909 | 345 |
| Staff expenses | -209 | -157 | -97 | -557 | -579 | -597 | -734 | -656 | -752 | -675 | -666 | -1.549 | -1.394 | -893 |
| EBITDA | 415 | 584 | 788 | 474 | 432 | 278 | 543 | 686 | 823 | 976 | 1.008 | 208 | 478 | -587 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -50 | -50 | -54 |
| EBIT | 415 | 584 | 788 | 474 | 432 | 278 | 543 | 686 | 823 | 976 | 1.008 | 158 | 428 | -641 |
| Net financials | 12 | 101 | 186 | 78 | 152 | 453 | 372 | 674 | -174 | 200 | 197 | 108 | -590 | 102 |
| Profit before tax | 426 | 685 | 974 | 551 | 584 | 730 | 915 | 1.361 | 649 | 1.176 | 1.205 | 266 | -163 | -539 |
| Tax | 104 | 147 | 191 | 114 | 97 | 62 | 121 | 161 | 189 | 220 | 219 | 59 | 139 | -0 |
| Net profit | 322 | 538 | 783 | 438 | 487 | 668 | 794 | 1.200 | 460 | 956 | 986 | 207 | -302 | -539 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.051 | 1.421 | 1.771 | 2.069 | 2.391 | 3.092 | 3.626 | 4.800 | 5.003 | 5.729 | 6.680 | 6.315 | 5.914 | 5.077 |
| Equity | 513 | 858 | 1.444 | 1.682 | 1.967 | 2.635 | 3.222 | 4.211 | 4.457 | 5.199 | 5.958 | 5.937 | 5.399 | 4.860 |
| Long-term debt | 104 | 91 | 0 | 0 | 0 | 192 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 434 | 280 | 326 | 386 | 424 | 265 | 279 | 589 | 546 | 530 | 722 | 379 | 515 | 217 |
| Total debt | 538 | 564 | 326 | 386 | 424 | 457 | 404 | 589 | 546 | 530 | 722 | 379 | 515 | 217 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UB Management | Management | 2013 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Bjørn Nielsen | Management | 0 companies |
| Henrik Melchiorsen | Chief Executive Officer | 0 companies |