| Revenue | DKK 760K | +95% |
| EBITDA | DKK -103K | +71% |
| Net profit | DKK -57K | +86% |
| Total assets | DKK 576K | -1% |
| Equity | DKK -943K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.529 | 1.887 | 922 | 915 | 697 | 643 | 725 | 591 | 936 | 974 | 566 | 293 | 389 | 760 |
| Staff expenses | -802 | -801 | -752 | -831 | -703 | -779 | -648 | -743 | -830 | -783 | -575 | -606 | -741 | -863 |
| EBITDA | 402 | -120 | 170 | 84 | -6 | -137 | 76 | -152 | 105 | 191 | -8 | -328 | -352 | -103 |
| Depreciation & amort. | 144 | -144 | -152 | -137 | -86 | -22 | -11 | -10 | -11 | -14 | -9 | -8 | -5 | -4 |
| EBIT | 258 | -264 | 18 | -53 | -92 | -159 | 65 | -162 | 94 | 177 | -18 | -336 | -357 | -107 |
| Net financials | -2 | -4 | -5 | -6 | -6 | -6 | -8 | -12 | -21 | -18 | -17 | -21 | -37 | -42 |
| Profit before tax | 256 | -268 | 13 | -40 | -98 | -165 | 57 | -174 | 73 | 159 | -35 | -357 | -394 | -150 |
| Tax | 65 | -65 | 5 | 9 | -22 | -36 | 13 | 95 | 5 | -1 | -0 | -1 | 7 | -93 |
| Net profit | 191 | -203 | 8 | -50 | -77 | -129 | 45 | -269 | 68 | 160 | -35 | -356 | -401 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 855 | 642 | 465 | 401 | 318 | 325 | 501 | 287 | 290 | 284 | 364 | 238 | 581 | 576 |
| Equity | 354 | 150 | 159 | 109 | 32 | -97 | -52 | -322 | -254 | -93 | -128 | -485 | -886 | -943 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 376 | 242 | 355 | 482 | 617 | 642 |
| Short-term debt | 483 | 492 | 307 | 292 | 286 | 422 | 553 | 608 | 163 | 131 | 133 | 238 | 840 | 868 |
| Total debt | 483 | 492 | 307 | 292 | 286 | 422 | 553 | 608 | 539 | 373 | 489 | 720 | 1.457 | 1.509 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH Founder | Founder | 2004 | — | — |
KF Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRAND TEATRET A/S | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Have Kim Isachsen | Founder | 0 companies |
| Kim Foss | Management | 0 companies |
| Anders Bøje Simonsen | Board of Directors | 0 companies |
| Anne-Mette Søgaard | Chairman | 0 companies |