Unlimit Group A/S (FRA:5IJ)

Unlimit Group Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	0.64	-	0.02	0.91	1.54	0.05
Revenue Growth (YoY)	73.88%	-	-97.81%	-40.89%	3297.08%	-16.12%
Cost of Revenue	9.05	4.48	1.08	2.71	5.63	3.98
Gross Profit	-8.4	-4.48	-1.06	-1.8	-4.09	-3.93
Selling, General & Admin	1.38	0.67	2.89	2.2	5.35	4.24
Other Operating Expenses	-0.01	-0.01	-1.78	-1.21	-0.9	-1.49
Operating Expenses	1.47	0.66	4.52	4.42	7.61	6.36
Operating Income	-9.87	-5.14	-5.57	-6.22	-11.7	-10.29
Interest Expense	-0.63	-0.05	-0	-0.06	-0.08	-0.08
Interest & Investment Income	-	-	0.06	0	-	-
Earnings From Equity Investments	-0.16	-0.16	-7.41	-0.74	-	-
Other Non Operating Income (Expenses)	0	-	-1.87	-	-	0
EBT Excluding Unusual Items	-10.65	-5.35	-14.79	-7.01	-11.78	-10.37
Asset Writedown	-	-	-3.69	-	-	-
Pretax Income	-10.65	-5.35	-18.49	-7.01	-11.78	-10.37
Income Tax Expense	-	-	0.15	-0.15	-0.32	-1.12
Net Income	-10.65	-5.35	-18.64	-6.85	-11.45	-9.25
Net Income to Common	-10.65	-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	37.32	-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	-1531.49%	-	-27874.80%	-681.94%	-758.31%	-22669.32%
Profit Margin	-1653.01%	-	-93205.24%	-751.84%	-742.47%	-20380.65%
Free Cash Flow Margin	5792.70%	-	-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	-9.87	-5.14	-5.57	-6.22	-11.7	-10.29

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