| Revenue | DKK 700K | +40% |
| EBITDA | DKK 210K | +236% |
| Net profit | DKK 219K | +229% |
| Total assets | DKK 423K | -21% |
| Equity | DKK -1,7M | +11% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 432 | 1.683 | 1.149 | 344 | -200 | 123 | 571 | 499 | 700 |
| Staff expenses | -732 | -613 | -1.051 | -554 | -651 | -714 | -651 | -653 | -490 |
| EBITDA | -300 | 1.070 | 98 | -210 | -852 | -591 | -81 | -155 | 210 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -300 | 1.070 | 98 | -210 | -852 | -591 | -81 | -155 | 210 |
| Net financials | -28 | -95 | -33 | -10 | -19 | -106 | -2 | -15 | 8 |
| Profit before tax | -328 | 975 | 65 | -220 | -870 | -698 | -83 | -170 | 219 |
| Tax | -80 | 229 | 8 | -48 | 36 | -0 | -0 | -0 | -0 |
| Net profit | -248 | 746 | 57 | -172 | -907 | -698 | -83 | -170 | 219 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.594 | 1.511 | 5.703 | 773 | 1.306 | 266 | 543 | 536 | 423 |
| Equity | -148 | 598 | 455 | -67 | -974 | -1.671 | -1.754 | -1.924 | -1.705 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.742 | 801 | 5.248 | 840 | 2.280 | 1.937 | 2.297 | 2.460 | 2.128 |
| Total debt | 2.742 | 801 | 5.248 | 840 | 2.280 | 1.937 | 2.297 | 2.460 | 2.128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2017 | — | — |
PF Management | Management | 2013 | — | — |
KN Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UNIREF ApS | Company | 100.0% | 100.0% | 2017 |
B COOL A/S | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Fisker | Management | 0 companies |
| Palle Føns Bendix | Management | 0 companies |
| Kim Nielsen Hvam | Founder | 0 companies |
| Carsten Jensen | Board of Directors | 0 companies |