Unlimit Group A/S (CPH:UNLGRP)

Unlimit Group Income Statement

Financials in millions DKK. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	-	0.02	0.91	1.54	0.05
Revenue Growth (YoY)	-	-97.81%	-40.89%	3297.08%	-16.12%
Cost of Revenue	4.48	1.08	2.71	5.63	3.98
Gross Profit	-4.48	-1.06	-1.8	-4.09	-3.93
Selling, General & Admin	0.67	2.89	2.2	5.35	4.24
Other Operating Expenses	-0.01	-1.78	-1.21	-0.9	-1.49
Operating Expenses	0.66	4.52	4.42	7.61	6.36
Operating Income	-5.14	-5.57	-6.22	-11.7	-10.29
Interest Expense	-0.05	-0	-0.06	-0.08	-0.08
Interest & Investment Income	-	0.06	0	-	-
Earnings From Equity Investments	-0.16	-7.41	-0.74	-	-
Other Non Operating Income (Expenses)	-	-1.87	-	-	0
EBT Excluding Unusual Items	-5.35	-14.79	-7.01	-11.78	-10.37
Asset Writedown	-	-3.69	-	-	-
Pretax Income	-5.35	-18.49	-7.01	-11.78	-10.37
Income Tax Expense	-	0.15	-0.15	-0.32	-1.12
Net Income	-5.35	-18.64	-6.85	-11.45	-9.25
Net Income to Common	-5.35	-18.64	-6.85	-11.45	-9.25
Shares Outstanding (Basic)	1,337	207	228	84	39
Shares Outstanding (Diluted)	1,337	207	228	84	39
Shares Change (YoY)	545.59%	-9.34%	172.81%	117.27%	50.84%
EPS (Basic)	-0.00	-0.09	-0.03	-0.14	-0.24
EPS (Diluted)	-0.00	-0.09	-0.03	-0.14	-0.24
Free Cash Flow	-6.2	-3.73	-6.39	-7.44	-7.49
Free Cash Flow Per Share	-0.01	-0.02	-0.03	-0.09	-0.19
Gross Margin	-	-	-197.28%	-265.17%	-
Operating Margin	-	-27874.80%	-681.94%	-758.31%	-22669.32%
Profit Margin	-	-93205.24%	-751.84%	-742.47%	-20380.65%
Free Cash Flow Margin	-	-18640.18%	-700.42%	-482.61%	-16504.06%
EBITDA	-	-5.56	-6.2	-11.67	-10.21
D&A For EBITDA	-	0.02	0.02	0.03	0.08
EBIT	-5.14	-5.57	-6.22	-11.7	-10.29

Source: S&P Global Market Intelligence. Standard template. Financial Sources.