| Revenue | DKK 8,1M | +51% |
| EBITDA | DKK 982K | +984% |
| Net profit | DKK 283K | +193% |
| Total assets | DKK 6,4M | +52% |
| Equity | DKK -83K | +77% |
| Employees | 10 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -219 | 2.402 | 3.930 | 2.786 | 4.493 | 2.683 | 5.622 | 5.853 | 5.341 | 8.058 |
| Staff expenses | -490 | -3.449 | -4.328 | -4.419 | -4.245 | -3.472 | -4.186 | -5.446 | -5.250 | -7.076 |
| EBITDA | -709 | -1.048 | -397 | -1.633 | 247 | -789 | 1.436 | 406 | 91 | 982 |
| Depreciation & amort. | -84 | -361 | -389 | -411 | -451 | -472 | -428 | -422 | -483 | -617 |
| EBIT | -793 | -1.409 | -787 | -2.043 | -203 | -1.261 | 1.007 | -16 | -392 | 364 |
| Net financials | -38 | -167 | -122 | -109 | -92 | -77 | -17 | 25 | 5 | -1 |
| Profit before tax | -831 | -1.576 | -909 | -2.152 | -295 | -1.339 | 990 | 9 | -388 | 363 |
| Tax | -195 | -347 | -199 | -510 | -27 | -293 | 218 | 2 | -85 | 80 |
| Net profit | -636 | -1.229 | -710 | -1.642 | -269 | -1.046 | 772 | 7 | -303 | 283 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.674 | 4.347 | 4.735 | 4.611 | 4.571 | 3.931 | 3.836 | 4.359 | 4.208 | 6.386 |
| Equity | -586 | -1.816 | -2.525 | -4.167 | -4.436 | -5.482 | -4.710 | -62 | -365 | -83 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.219 | 0 |
| Short-term debt | 5.260 | 6.162 | 7.260 | 8.778 | 9.007 | 9.413 | 8.546 | 4.176 | 1.163 | 6.295 |
| Total debt | 5.260 | 6.162 | 7.260 | 8.778 | 9.007 | 9.413 | 8.546 | 4.176 | 4.382 | 6.295 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UI Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
TG Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KR-Kurs Invest 2 ApS | Company | 66.7% | 66.7% | 2025 |
Lill Lin Mai ApS | Company | 10.0% | 10.0% | 2026 |
Raadet ApS | Company | 10.0% | 10.0% | 2025 |
Starup 1 ApS | Company | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ursula Izabel Waltemath | Chief Executive Officer | 0 companies |
| Thomas Gaarde Olesen | Management | 0 companies |
| Martin Lumbye Hansen | Board of Directors | 0 companies |
| Kenneth Ramstrup | Board of Directors | 0 companies |
| Thomas Boelt Barslund | Chairman | 0 companies |
| Peter Bille Krogh | Chairman | 0 companies |