| Revenue | DKK -1,4M | -38% |
| EBITDA | DKK -3,3M | +32% |
| Net profit | DKK -4,8M | +0% |
| Total assets | DKK 5,4M | -67% |
| Equity | DKK -7M | -224% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.551 | 641 | -1.345 | 105 | -318 | 492 | 2.402 | 11.029 | -391 | 447 | 11.196 | -2.193 | -1.351 |
| Staff expenses | -0 | -1.483 | -1.249 | -93 | -320 | -2.578 | -2.123 | -2.573 | -2.483 | -2.562 | -2.859 | -2.723 | -1.982 |
| EBITDA | -1.551 | -842 | -2.595 | 12 | -638 | -2.086 | 280 | 8.456 | -2.874 | -2.215 | 8.336 | -4.916 | -3.334 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3.325 | -3.355 | -15.309 | -1.660 | -6.305 | -0 | -0 | -0 |
| EBIT | -1.551 | -842 | -2.595 | 12 | -638 | -5.411 | -3.076 | -6.853 | -4.534 | -8.520 | 8.336 | -4.916 | -3.334 |
| Net financials | -17 | 140 | -152 | -725 | -225 | 27 | -60 | -138 | -261 | -339 | -484 | -472 | -934 |
| Profit before tax | -1.568 | -703 | -2.747 | -713 | -864 | -5.384 | -3.136 | -6.991 | -4.794 | -8.859 | 7.852 | -5.387 | -4.268 |
| Tax | -0 | -0 | -0 | -0 | -1.589 | -1.184 | -806 | -1.408 | -864 | -551 | -469 | -497 | 572 |
| Net profit | -1.568 | -703 | -2.747 | -713 | 725 | -4.200 | -2.330 | -5.584 | -3.930 | -8.309 | 8.407 | -4.858 | -4.840 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 713 | 4.950 | 1.451 | 31.518 | 39.940 | 33.532 | 28.507 | 13.443 | 11.786 | 5.072 | 17.230 | 16.577 | 5.400 |
| Equity | -1.488 | 1.000 | -1.747 | 13.864 | 14.590 | 10.389 | 12.109 | 6.525 | 2.595 | -5.713 | 2.694 | -2.164 | -7.004 |
| Long-term debt | 0 | 0 | 0 | 13.249 | 16.410 | 14.941 | 11.938 | 72 | 199 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.201 | 3.950 | 3.198 | 4.404 | 6.207 | 6.652 | 2.920 | 5.910 | 8.991 | 10.686 | 14.039 | 18.740 | 12.404 |
| Total debt | 2.201 | 3.950 | 3.198 | 17.654 | 22.616 | 21.593 | 14.859 | 5.982 | 9.191 | 10.686 | 14.039 | 18.740 | 12.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2011 | — | — |
DH Management | Management | 2020 | — | — |
UF Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mich Bradley Hein | Management | 0 companies |
| Doris Hafenbradl | Management | 0 companies |
| Ulrik Fleischer-Michaelsen | Founder | 0 companies |