Unlimit Group Ratios and Metrics

Market cap in millions DKK. Fiscal year is January - December.

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Feb '26 Feb 20, 2026	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Market Capitalization	89	9	4	8	9	10
Market Cap Growth	720.32%	122.58%	-52.38%	-12.59%	-1.38%	-61.08%
Enterprise Value	137	8	2	2	-5	1
Last Close Price	0.02	0.01	0.01	0.03	0.05	0.15
PS Ratio	138.83	-	195.96	9.03	6.11	210.28
PB Ratio	16.57	0.92	12.80	0.43	0.53	0.74
P/TBV Ratio	-	0.92	12.80	0.70	1.18	6.21
EV/Sales Ratio	212.09	-	99.40	1.94	-	20.59
Debt / Equity Ratio	8.75	-	-	-	-	-
Debt / FCF Ratio	1.26	-	-	-	-	-
Net Debt / Equity Ratio	8.74	-0.28	-0.56	-0.21	-0.62	-0.27
Net Debt / EBITDA Ratio	-	-	0.03	0.63	0.94	0.34
Net Debt / FCF Ratio	1.26	0.43	0.05	0.61	1.48	0.47
Asset Turnover	0.01	-	0.00	0.04	0.08	0.00
Quick Ratio	0.28	1.78	1.31	6.38	3.88	2.65
Current Ratio	0.31	2.35	1.31	6.38	3.88	2.65
Return on Equity (ROE)	-324.39%	-109.66%	-193.64%	-37.30%	-74.37%	-52.55%
Return on Assets (ROA)	-13.66%	-51.05%	-34.36%	-18.61%	-37.80%	-28.67%
Return on Capital Employed (ROCE)	-72.40%	-54.40%	-1820.40%	-32.80%	-62.10%	-69.50%
Earnings Yield	-11.91%	-61.31%	-475.64%	-83.28%	-121.62%	-96.92%
FCF Yield	-	-71.06%	-95.12%	-77.58%	-79.05%	-78.49%
Buyback Yield / Dilution	-	-545.59%	9.34%	-172.81%	-117.27%	-50.84%

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