| Revenue | DKK 11,4M | -15% |
| EBITDA | DKK 1,6M | +8% |
| Net profit | DKK 1,5M | +9% |
| Total assets | DKK 10,2M | +10% |
| Equity | DKK 6,8M | +27% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.839 | 7.184 | 11.990 | 14.349 | 15.142 | 12.037 | 12.560 | 12.967 | 9.505 | 8.296 | 10.783 | 14.347 | 13.411 | 11.436 |
| Staff expenses | -6.816 | -8.643 | -10.271 | -12.145 | -12.238 | -8.859 | -8.730 | -8.357 | -7.430 | -7.362 | -9.727 | -12.894 | -11.895 | -9.796 |
| EBITDA | 3.022 | -1.459 | 1.719 | 2.204 | 2.903 | 3.178 | 3.829 | 4.610 | 2.075 | 933 | 1.056 | 1.453 | 1.516 | 1.640 |
| Depreciation & amort. | 128 | -455 | -670 | -1.138 | -1.638 | -2.125 | -1.354 | -1.498 | -628 | -120 | -96 | -98 | -159 | -170 |
| EBIT | 2.894 | -1.914 | 1.049 | 1.066 | 1.266 | 1.054 | 2.475 | 3.112 | 1.447 | 813 | 959 | 1.356 | 1.357 | 1.470 |
| Net financials | -396 | -111 | -31 | -36 | -26 | -35 | -30 | -54 | -83 | -67 | -62 | -24 | -21 | -19 |
| Profit before tax | 2.498 | -2.025 | 1.018 | 1.030 | 1.239 | 1.019 | 2.445 | 3.058 | 1.363 | 747 | 897 | 1.331 | 1.336 | 1.451 |
| Tax | -0 | -0 | 109 | 229 | 219 | 229 | 539 | 673 | 300 | 164 | -0 | -0 | -0 | -0 |
| Net profit | 2.498 | -2.025 | 909 | 802 | 1.020 | 790 | 1.907 | 2.385 | 1.063 | 582 | 897 | 1.331 | 1.336 | 1.451 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.484 | 18.697 | 17.435 | 17.001 | 18.605 | 10.870 | 36.620 | 38.018 | 10.179 | 9.712 | 8.228 | 9.740 | 9.220 | 10.170 |
| Equity | -20.333 | -22.358 | -1.909 | -1.107 | -174 | 703 | 3.129 | 5.514 | 6.577 | 7.160 | 2.645 | 3.977 | 5.313 | 6.763 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 37.817 | 41.056 | 19.344 | 18.108 | 19.022 | 10.816 | 33.491 | 32.504 | 3.601 | 2.552 | 5.583 | 5.763 | 3.907 | 3.407 |
| Total debt | 37.817 | 41.056 | 19.344 | 18.108 | 18.693 | 10.167 | 33.491 | 32.504 | 3.601 | 2.552 | 5.583 | 5.763 | 3.907 | 3.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2017 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
PP Management | Management | 2021 | — | — |
FE Management | Management | 2020 | — | — |
EH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
LI | Founder | 2006 | — | — |
FP Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Holm | Management | 0 companies |
| Henrik Berg | Chief Executive Officer | 0 companies |
| Paola Pianciola | Management | 0 companies |
| Frédéric Emmanuel Leroy | Management | 0 companies |
| Erling Høegh Marcher | Chief Executive Officer | 0 companies |
| Leisure Investment Company S.A | Founder | 0 companies |
| Fanny Ponce | Management | 0 companies |
| John Richard Perkins | Board of Directors | 0 companies |
| Bruno Georges Jozef Spaas | Chairman | 0 companies |
| Pierre Charles Boccon-Liaudet | Board of Directors | 0 companies |
| Koen Boels | Chairman | 0 companies |
| Axel Bernia | Board of Directors | 0 companies |
| Harke Sjerp Bleeker | Chairman | 0 companies |
| Olivier Faujour | Chairman | 0 companies |
| Felix Max Herbert Grossmann | Board of Directors | 0 companies |
| Franck Villet | Board of Directors | 0 companies |
| Marc Johannes Willem Verhagen | Board of Directors | 0 companies |
| Frédéric Marc Jacques Leleux | Chairman | 0 companies |