Unlimit Group Income Statement

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2022	FY 2021	FY 2020
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	-	-	2.12	2.44	1.54
Revenue Growth	-	-	-13.23%	58.95%	18.80%
Cost of Revenue	-	-	2.71	5.63	3.98
Gross Profit	-5.27	-4.01	-0.59	-3.19	-2.44
Selling, General & Admin	2.09	0.67	2.2	5.35	4.24
Depreciation & Amortization Expenses	5.55	0	3.43	3.16	3.62
Total Operating Expenses	7.64	0.67	5.63	8.51	7.85
Operating Income	-12.91	-4.68	-6.22	-11.7	-10.29
Interest Income	3.9	-0.16	-0.73	-	0
Interest Expense	-2.26	-0.09	-0.06	-0.08	-0.08
Total Non-Operating Income (Expense)	1.64	-0.25	-0.79	-0.08	-0.08
Pretax Income	-11.27	-4.93	-7.01	-11.78	-10.37
Provision for Income Taxes	-0.23	0	-0.15	-0.32	-1.12
Net Income	-11.04	-4.93	-6.85	-11.45	-9.25
Minority Interest in Earnings	0.58	0	-	-	-
Net Income to Common	-11.04	-4.93	-6.85	-11.45	-9.25
Net Income Growth	-	-	-	-	-
Shares Outstanding (Basic)	0	0	0	0	0
Shares Outstanding (Diluted)	0	0	0	0	0
Shares Change	-	-49.25%	172.81%	117.27%	50.84%
EPS (Basic)	-95.21	-42.48	-30.00	-136.74	-240.00
EPS (Diluted)	-95.21	-42.48	-30.00	-136.74	-240.00
EPS Growth	-	-	-	-	-
Free Cash Flow	0	0	-6.39	-7.44	-7.47
Free Cash Flow Growth	-	-	-	-	-
Free Cash Flow Per Share	-	-	-27.95	-88.88	-193.86
Gross Margin	-	-	-27.80%	-130.46%	-158.58%
Operating Margin	-	-	-293.17%	-478.57%	-669.41%
Profit Margin	-	-	-323.22%	-468.57%	-601.83%
FCF Margin	-	-	-301.11%	-304.57%	-486.00%
EBITDA	-12.91	-4.68	-6.22	-11.7	-10.29
EBIT	-12.91	-4.68	-6.22	-11.7	-10.29
EBIT Margin	-	-	-293.17%	-478.57%	-669.41%
Effective Tax Rate	2.00%	0.00%	2.21%	2.75%	10.77%