| Revenue | DKK 0 | — |
| EBITDA | DKK -3M | +53% |
| Net profit | DKK 12,5M | -55% |
| Total assets | DKK 251,2M | +6% |
| Equity | DKK 251,1M | +8% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -0 | -37 | -279 | -736 | -2.219 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -0 | -37 | -279 | -736 | -2.219 | -1.282 | -3.977 | -3.129 | -4.653 | -6.422 | -3.026 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -0 | -37 | -279 | -736 | -2.219 | -1.282 | -3.977 | -3.129 | -4.653 | -6.422 | -3.026 |
| Net financials | -6 | -21 | 330 | 5.368 | 11.006 | 4.763 | 20.825 | 18.080 | 24.704 | 33.887 | 15.515 |
| Profit before tax | -6 | -58 | 1.612 | 4.632 | 8.787 | 3.481 | 16.848 | 14.951 | 20.051 | 27.466 | 12.489 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -6 | -58 | 1.612 | 4.632 | 8.787 | 3.481 | 16.848 | 14.951 | 20.051 | 27.466 | 12.489 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59 | 3.720 | 40.786 | 83.873 | 106.352 | 121.073 | 150.146 | 184.955 | 207.317 | 236.382 | 251.238 |
| Equity | 59 | 3.720 | 37.142 | 83.848 | 105.491 | 120.822 | 147.681 | 183.379 | 204.976 | 231.674 | 251.088 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 3.644 | 25 | 861 | 251 | 2.465 | 1.576 | 2.341 | 4.708 | 150 |
| Total debt | 0 | 0 | 3.644 | 25 | 861 | 251 | 2.465 | 1.576 | 2.341 | 4.708 | 150 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MILESTONES CAPITAL A/S | Company | 25.0% | 0.0% | 2021 |
| Individual | 20.0% | 0.0% | 2021 | |
MHR CHARLOTTENLUND HOLDING ApS | Company | 5.0% | 0.0% | 2016 |
BUSTER - HOLDING A/S | Company | 5.0% | 0.0% | 2022 |
| Individual | 5.0% | 0.0% | 2021 | |
MHH CHARLOTTENLUND HOLDING ApS | Company | 0.0% | 50.0% | 2016 |
MICAP INVESTMENT MANAGEMENT ApS | Company | 50.0% | 50.0% | 2016 |
MELBYE INVEST ApS | Company | 5.0% | 0.0% | 2016 |
| Individual | 0.0% | 50.0% | 2016 | |
| Individual | 5.0% | 0.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Baunsgaard | Chief Executive Officer | 0 companies |
| Michael Hemicke Hansen | Chief Executive Officer | 0 companies |
| Niels Melbye Frederiksen | Chairman | 0 companies |
| Mats Anders Lundberg | Board of Directors | 0 companies |