| Revenue | DKK 3,8M | +35% |
| EBITDA | DKK 8M | +251% |
| Net profit | DKK 2,4M | +121% |
| Total assets | DKK 126,4M | -1% |
| Equity | DKK -6,9M | +26% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.592 | 5.563 | 7.144 | 7.283 | 7.826 | 7.347 | 3.190 | 5.148 | 3.160 | 1.440 | 2.577 | 2.830 | 3.828 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.294 | 4.293 | 10.451 | 9.844 | 826 | 9.347 | 9.958 | 4.188 | -20.550 | -14.411 | -5.933 | -5.281 | 7.967 |
| Depreciation & amort. | -432 | -0 | -0 | -0 | -0 | 1.000 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.863 | 4.293 | 10.451 | 9.844 | 826 | 8.347 | 9.958 | 4.188 | -20.550 | -14.411 | -5.933 | -5.281 | 7.967 |
| Net financials | -1.564 | -5.178 | -4.122 | -3.984 | -2.956 | -2.965 | -3.141 | -3.287 | -3.983 | -4.111 | -5.255 | -6.248 | -5.861 |
| Profit before tax | 299 | 385 | 6.329 | 5.860 | -2.130 | 5.382 | 6.817 | 901 | -24.533 | -18.522 | -11.188 | -11.530 | 2.105 |
| Tax | 66 | 85 | 1.392 | 1.289 | -410 | 1.184 | 1.500 | 200 | -5.394 | -2.589 | -59 | -345 | -261 |
| Net profit | 233 | 300 | 4.936 | 4.571 | -1.720 | 4.198 | 5.317 | 701 | -19.138 | -15.933 | -11.129 | -11.185 | 2.366 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 149.493 | 170.850 | 175.672 | 179.167 | 172.805 | 173.407 | 177.060 | 180.609 | 156.904 | 142.113 | 134.212 | 128.111 | 126.362 |
| Equity | 30.313 | 40.544 | 45.481 | 45.551 | 40.931 | 42.129 | 47.446 | 48.147 | 29.009 | 13.076 | 1.947 | -9.238 | -6.872 |
| Long-term debt | 114.374 | 124.840 | 124.231 | 125.671 | 124.809 | 38.819 | 38.800 | 120.284 | 45.923 | 79.990 | 120.830 | 120.867 | 79.990 |
| Short-term debt | 4.739 | 2.514 | 1.616 | 2.751 | 2.381 | 86.591 | 82.828 | 3.993 | 79.410 | 49.046 | 11.435 | 16.481 | 53.244 |
| Total debt | 119.114 | 127.354 | 125.847 | 128.422 | 127.189 | 125.410 | 121.628 | 124.276 | 125.333 | 129.037 | 132.264 | 137.349 | 133.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Management | Management | 2019 | — | — |
KR Management | Management | 2021 | — | — |
PE Management | Management | 2014 | — | — |
SP Management | Management | 2014 | — | — |
MM Management | Management | 2017 | — | — |
HH Management | Management | 2020 | — | — |
TK Founder | Founder | 2013 | — | — |
WB Management | Management | 2013 | — | — |
RM Management | Management | 2013 | — | — |
PS Management | Management | 2025 | — | — |
LJ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SEXTUS NEXT ApS | Company | 100.0% | 100.0% | 2025 |
ECF COPENHAGEN RETAIL HOLDCO ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Rikard Anton Karlström | Management | 0 companies |
| Karl Rikard Anton Karlström | Management | 0 companies |
| Peter Eric Broström | Management | 0 companies |
| Steen Puch Holm-Larsen | Management | 0 companies |
| Morten Munkager Knudsen | Management | 0 companies |
| Héléne Henning | Management | 0 companies |
| Thomas Korfix Gjøl-Trønning | Founder | 0 companies |
| William Blake Loveless | Management | 0 companies |
| Rob McDonald Tyson | Management | 0 companies |
| Peter Sextus Rasmussen | Management | 0 companies |
| Lorna Janet Mackie | Management | 0 companies |