| Revenue | DKK 259K | -25% |
| EBITDA | DKK -63K | -156% |
| Net profit | DKK -54K | -169% |
| Total assets | DKK 11,2M | -1% |
| Equity | DKK 10,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 212 | -58 | -31 | 39 | 532 | -47 | 87 | 217 | 332 | 282 | 318 | 340 | 344 | 259 |
| Staff expenses | -71 | -50 | -0 | -95 | -148 | -148 | -3 | -159 | -354 | -0 | -250 | -4 | -231 | -322 |
| EBITDA | 141 | -68 | -31 | -56 | 384 | -153 | 84 | 58 | -22 | 282 | 68 | 336 | 113 | -63 |
| Depreciation & amort. | -50 | 20 | -0 | -0 | -0 | -0 | -60 | -81 | -87 | -88 | -88 | -88 | -88 | -88 |
| EBIT | 91 | -88 | -31 | -56 | 384 | -153 | 24 | -24 | -109 | 195 | -19 | 248 | 25 | -152 |
| Net financials | 2 | 17 | 41 | -8 | 1.180 | 5.731 | -28 | 1.137 | 364 | 3.480 | -51 | 139 | 102 | 109 |
| Profit before tax | 93 | -71 | 10 | -64 | 1.564 | 5.579 | -4 | 1.114 | 255 | 3.674 | -70 | 386 | 127 | -42 |
| Tax | 28 | -15 | 2 | -14 | 84 | -0 | 14 | -1 | -12 | 88 | 6 | 106 | 48 | 12 |
| Net profit | 65 | -56 | 8 | -50 | 1.480 | 5.579 | -18 | 1.115 | 267 | 3.586 | -76 | 280 | 78 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.228 | 681 | 679 | 664 | 1.761 | 10.853 | 9.632 | 10.590 | 10.734 | 14.109 | 11.815 | 11.443 | 11.305 | 11.240 |
| Equity | 1.015 | 659 | 667 | 618 | 1.698 | 7.277 | 7.100 | 8.109 | 8.267 | 11.743 | 10.917 | 11.084 | 11.045 | 10.868 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4.655 | 4.504 | 4.357 | 4.186 | 2.068 | 630 | 92 | 43 | 0 |
| Short-term debt | 207 | 22 | 12 | 47 | 63 | 1.249 | 97 | 123 | 198 | 120 | 268 | 267 | 217 | 372 |
| Total debt | 207 | 22 | 12 | 47 | 63 | 5.904 | 4.601 | 4.480 | 4.384 | 2.189 | 898 | 359 | 261 | 372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2009 | — | — |
UF Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Knudsen | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |