| Revenue | DKK 14,5M | -84% |
| EBITDA | DKK 2,6M | -97% |
| Net profit | DKK -2,8M | -104% |
| Total assets | DKK 34,2M | -9% |
| Equity | DKK 6,5M | -30% |
| Employees | 20 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -17 | -4.266 | -2.323 | -2.185 | -3.980 | -695 | 2.303 | 7.182 | 9.022 | 7.060 | 11.552 | 12.786 | 88.632 | 14.523 |
| Staff expenses | -466 | -2.644 | -5.768 | -6.332 | -13.119 | -4.195 | -17.295 | -8.346 | -4.670 | -5.697 | -4.500 | -10.337 | -11.860 | -11.949 |
| EBITDA | -483 | -6.910 | -8.091 | -8.517 | -17.099 | -4.890 | -14.992 | -1.164 | 4.352 | 1.363 | 7.053 | 2.449 | 76.772 | 2.574 |
| Depreciation & amort. | 9 | -42 | -82 | -65 | -56 | -28 | -169 | -245 | -8.014 | -7.011 | -5.311 | -5.874 | -6.648 | -6.593 |
| EBIT | -492 | -6.952 | -8.174 | -8.583 | -17.155 | -4.918 | -15.162 | -1.409 | -3.662 | -5.648 | 1.742 | -3.424 | 70.124 | -4.018 |
| Net financials | -70 | -2.726 | 1.755 | -1.117 | -3.777 | -895 | -20.156 | -5.784 | -5.097 | -6.719 | -6.657 | -9.039 | 39.139 | 429 |
| Profit before tax | -317 | -9.679 | -6.419 | -9.700 | -20.932 | -5.813 | -35.318 | -7.194 | -8.759 | -12.367 | -4.915 | -12.464 | 71.002 | -3.590 |
| Tax | 122 | 564 | -2.840 | -1.446 | -1.471 | -0 | -3.048 | -1.403 | -1.483 | -1.135 | -856 | -1.495 | 1.019 | -787 |
| Net profit | -439 | -10.243 | -3.579 | -8.254 | -19.461 | -5.813 | -32.270 | -5.791 | -7.276 | -11.232 | -4.059 | -10.968 | 69.982 | -2.803 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.166 | 7.430 | 18.205 | 23.155 | 26.900 | 37.324 | 14.991 | 11.233 | 21.469 | 19.422 | 31.534 | 32.185 | 37.652 | 34.234 |
| Equity | 847 | -3.395 | -6.987 | -11.240 | -12.666 | -18.476 | -50.745 | -56.536 | -52.338 | -63.571 | -67.630 | -78.598 | 9.264 | 6.462 |
| Long-term debt | 0 | 6.384 | 14.694 | 11.112 | 17.415 | 32.765 | 40.976 | 48.135 | 52.601 | 66.826 | 81.165 | 563 | 587 | 600 |
| Short-term debt | 2.319 | 4.442 | 10.498 | 23.284 | 22.151 | 23.034 | 24.761 | 19.634 | 21.207 | 16.167 | 17.998 | 107.349 | 26.781 | 25.989 |
| Total debt | 2.319 | 10.825 | 25.192 | 34.395 | 39.566 | 55.799 | 65.737 | 67.769 | 73.807 | 82.993 | 99.163 | 107.911 | 27.368 | 26.589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MV Founder | Founder | 2009 | — | — |
AF Founder | Founder | 2009 | — | — |
HA Founder | Founder | 2009 | — | — |
HB Founder | Founder | 2009 | — | — |
PB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ballroom ApS | Company | 100.0% | 100.0% | 2023 |
| Individual | 5.0% | 5.0% | 2015 | |
VÆKSTFONDEN | Company | 25.0% | 25.0% | 2020 |
| Individual | 5.0% | 5.0% | 2014 | |
HENRIK AKSELBO HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
D68 HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2018 | |
TEISBÆK HOLDING ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Villadsen Pellegrini | Founder | 0 companies |
| Anders Fink | Founder | 0 companies |
| Henrik Aamand Akselbo | Founder | 0 companies |
| Henrik Bjørn Teisbæk | Founder | 0 companies |
| Patrick Borre Hansen | Chief Executive Officer | 0 companies |
| Thomas John Hart Sehested | Chairman | 0 companies |
| Peer Bentzen | Board of Directors | 0 companies |
| Martin Lumbye Hansen | Chairman | 0 companies |
| Per Mikael Jensen | Board of Directors | 0 companies |
| Martin Hedegård Sørensen | Board of Directors | 0 companies |
| Jesper Borre Hansen | Board of Directors | 0 companies |
| Joseph Steven Cohen | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Erik Balck Sørensen | Board of Directors | 0 companies |
| Mathias Wehtje | Board of Directors | 0 companies |
| David Choleva | Board of Directors | 0 companies |
| Jacob Arup Bratting Pedersen | Chairman | 0 companies |
| Jesper Kjeldsgaard Haugbølle | Chairman | 0 companies |