| Revenue | DKK 5,1M | +29% |
| EBITDA | DKK -591K | +72% |
| Net profit | DKK -1,2M | +54% |
| Total assets | DKK 18,7M | +1% |
| Equity | DKK -2,7M | -85% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 110 | 22 | -2 | -2 | -1 | -4 | -15 | 0 | 0 | 1.892 | 3.783 | 3.918 | 5.051 |
| Staff expenses | -130 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.114 | -1.923 | -6.048 | -5.453 |
| EBITDA | -179 | 4 | -2 | -2 | -1 | -4 | -15 | 0 | 0 | 778 | 1.860 | -2.130 | -591 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -194 | -575 | -1.372 | -980 |
| EBIT | -179 | 4 | -2 | -2 | -1 | -4 | -15 | 0 | 0 | 584 | 1.285 | -3.502 | -1.571 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -1 | -1 | -8 | -13 | -1 | 5 |
| Profit before tax | -179 | 4 | -2 | -2 | -1 | -6 | -15 | -1 | -1 | 576 | 1.272 | -3.503 | -1.565 |
| Tax | -45 | 1 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | 124 | 345 | -834 | -340 |
| Net profit | -135 | 3 | -1 | -1 | -1 | -6 | -13 | -1 | -1 | 452 | 927 | -2.669 | -1.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 111 | 108 | 107 | 106 | 105 | 103 | 96 | 96 | 85 | 3.083 | 13.642 | 18.496 | 18.679 |
| Equity | -138 | -135 | -137 | -138 | -139 | -144 | -157 | -158 | -159 | 293 | 1.220 | -1.449 | -2.674 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.140 | 16.518 |
| Short-term debt | 249 | 243 | 243 | 243 | 243 | 248 | 253 | 254 | 244 | 2.783 | 12.412 | 4.528 | 4.516 |
| Total debt | 249 | 243 | 243 | 243 | 243 | 248 | 253 | 254 | 244 | 2.783 | 12.412 | 19.668 | 21.033 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UD Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EDORA HOLDING ApS | Company | 66.7% | 66.7% | 2023 |
Adventure Partners ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Dupont | Management | 0 companies |
| Jim-Martin Alexandar Konstantin Falke-Skjold Wegener Lyngvild | Board of Directors | 0 companies |
| Mads Hedegaard | Chairman | 0 companies |
| Thomas Brian Lilja | Board of Directors | 0 companies |