| Revenue | DKK 808K | -1% |
| EBITDA | DKK 796K | +53% |
| Net profit | DKK 0 | +100% |
| Total assets | DKK 16,2M | +25% |
| Equity | DKK 1,4M | +145% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 128 | 1.448 | 1.509 | 1.459 | 819 | 808 |
| Staff expenses | -96 | -1.184 | -1.116 | -1.019 | -279 | -11 |
| EBITDA | 32 | 303 | 393 | 440 | 521 | 796 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 32 | 303 | 393 | 440 | 521 | 796 |
| Net financials | -104 | -290 | -393 | -440 | -540 | -796 |
| Profit before tax | 1.129 | -26 | 0 | 0 | -18 | 0 |
| Tax | 601 | 488 | -373 | -483 | -1 | -0 |
| Net profit | 528 | -475 | 373 | 483 | -17 | 0 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 3.498 | 6.635 | 7.912 | 10.398 | 13.029 | 16.242 |
| Equity | 1.074 | 599 | 599 | 599 | 582 | 1.426 |
| Long-term debt | 1.955 | 4.271 | 4.863 | 5.765 | 7.050 | 9.021 |
| Short-term debt | 469 | 588 | 900 | 2.001 | 3.130 | 3.345 |
| Total debt | 2.424 | 4.859 | 5.763 | 7.766 | 10.180 | 12.365 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Styrelsen for Forskning og Uddannelse | Company | 25.0% | 25.0% | 2014 |
SCHIERBECK E-CONSULT ApS | Company | 20.0% | 20.0% | 2020 |
D MANAGEMENT ApS | Company | 50.0% | 50.0% | 2014 |
Uddannelses- og Forskningsstyrelsen | Company | 20.0% | 20.0% | 2017 |
NKN HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Merrild Nielsen | Management | 0 companies |
| Casper Saxenfelt Tvede | Board of Directors | 0 companies |
| Christian Bjerre Bojsen | Chairman | 0 companies |
| Morten Bitsch Janik | Chairman | 0 companies |
| Jesper Klaus Schierbeck-Hansen | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |