| Revenue | DKK 79,1M | +7% |
| EBITDA | DKK 7,2M | +84% |
| Net profit | DKK -8,4M | -170% |
| Total assets | DKK 48,3M | -20% |
| Equity | DKK 7,8M | +188% |
| Employees | 6 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57.230 | 130.369 | 133.865 | 89.306 | 99.646 | 86.545 | 52.019 | 74.093 | 79.137 |
| Staff expenses | -6.945 | -16.604 | -16.989 | -15.484 | -17.870 | -17.647 | -11.432 | -18.695 | -13.458 |
| EBITDA | 3.910 | 4.522 | 7.172 | 786 | 4.695 | 2.655 | 2.256 | 3.903 | 7.167 |
| Depreciation & amort. | -3.382 | -8.117 | -8.186 | -8.246 | -8.281 | -14.490 | -4.617 | -6.908 | -7.232 |
| EBIT | 528 | -3.595 | -1.014 | -7.460 | -3.586 | -11.835 | -2.361 | -3.005 | -65 |
| Net financials | 1.392 | -87 | -2.587 | 1.793 | -1.559 | -532 | -1.326 | -673 | -2.122 |
| Profit before tax | 1.920 | -3.682 | -3.601 | -5.667 | -5.145 | -12.367 | -3.687 | -3.678 | -2.187 |
| Tax | 508 | -1.050 | -428 | 968 | -0 | -0 | -0 | -547 | 6.258 |
| Net profit | 1.412 | -2.632 | -3.173 | -6.635 | -5.145 | -12.367 | -3.687 | -3.131 | -8.445 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 121.694 | 112.111 | 118.344 | 64.700 | 78.186 | 78.957 | 50.315 | 60.427 | 48.285 |
| Equity | 13.665 | 11.033 | 16.463 | 9.828 | 4.683 | -7.684 | -11.371 | 2.695 | 7.754 |
| Long-term debt | 2.723 | 10.419 | 14.063 | 1.615 | 2.480 | 4.532 | 1.115 | 1.394 | 6.275 |
| Short-term debt | 105.215 | 90.659 | 87.818 | 53.257 | 71.023 | 82.109 | 60.571 | 56.338 | 34.256 |
| Total debt | 107.938 | 101.078 | 101.881 | 54.872 | 73.503 | 86.641 | 61.686 | 57.732 | 40.531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UL Founder | Founder | 2016 | — | — |
IE Management | Management | 2021 | — | — |
MH Management | Management | 2016 | — | — |
LK Management | Management | 2017 | — | — |
JØ Management | Management | 2021 | — | — |
EG Management | Management | 2021 | — | — |
SB Management | Management | 2017 | — | — |
LR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrik Laustsen | Founder | 0 companies |
| Imogen Eleanor Salmon | Management | 0 companies |
| Miral Hamani-Samaan | Management | 0 companies |
| Louise Karlskov Kaasgaard | Management | 0 companies |
| Jens Øxenberg | Management | 0 companies |
| Eduard-Felician Grigore | Management | 0 companies |
| Sharad Bansal | Management | 0 companies |
| Lars Rossen | Chief Executive Officer | 0 companies |