| Revenue | DKK 1,5M | +15% |
| EBITDA | DKK -3M | +3% |
| Net profit | DKK 1,9M | -72% |
| Total assets | DKK 60,1M | +4% |
| Equity | DKK 59,4M | +3% |
| Employees | 5 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 601 | 16.145 | 5.485 | 15.409 | 18.527 | 2.712 | 7.248 | 2.956 | 1.328 | 1.530 |
| Staff expenses | -0 | -2.703 | -4.021 | -3.982 | -3.469 | -3.182 | -3.823 | -5.019 | -4.387 | -4.503 |
| EBITDA | 601 | 13.442 | 1.463 | 11.428 | 15.058 | -470 | 3.424 | -2.063 | -3.060 | -2.973 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -89 | -125 | -125 |
| EBIT | 601 | 13.442 | 1.463 | 11.428 | 15.058 | -470 | 3.424 | -2.152 | -3.184 | -3.097 |
| Net financials | 0 | -112 | -2.621 | -1.995 | 1.532 | 495 | 3.573 | 4.147 | 9.944 | 4.444 |
| Profit before tax | 601 | 13.330 | -1.158 | 9.433 | 16.590 | 25 | 6.997 | 1.995 | 6.760 | 1.347 |
| Tax | 141 | 3.052 | 349 | 1.882 | 3.242 | 10 | 862 | -309 | -139 | -570 |
| Net profit | 460 | 10.278 | -1.507 | 7.551 | 13.348 | 15 | 6.135 | 2.304 | 6.899 | 1.917 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 881 | 16.689 | 19.373 | 24.640 | 20.986 | 18.691 | 58.785 | 51.400 | 57.836 | 60.072 |
| Equity | 495 | 10.773 | 9.266 | 16.816 | 15.165 | 15.180 | 55.261 | 50.565 | 57.464 | 59.381 |
| Long-term debt | 0 | 0 | 4.855 | 0 | 0 | 0 | 104 | 0 | 0 | 0 |
| Short-term debt | 386 | 5.916 | 5.252 | 7.823 | 5.822 | 3.511 | 3.415 | 835 | 372 | 691 |
| Total debt | 386 | 5.916 | 10.107 | 7.823 | 5.822 | 3.511 | 3.518 | 835 | 372 | 691 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Management | Management | 2021 | — | — |
OM Founder | Founder | 2015 | — | — |
OH | Founder | 2015 | — | — |
BJ Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KBY ApS | Company | 50.0% | 50.0% | 2025 |
ARWEN HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
KB ApS | Company | 15.0% | 15.0% | 2023 |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 | |
PKR ApS | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Kreiner | Management | 0 companies |
| Overture Management, LLC | Founder | 0 companies |
| Overture Hospitality Capital I, LP | Founder | 0 companies |
| Benjamin James Liebmann | Management | 0 companies |
| Marc Jonathan Blazer | Chairman | 0 companies |
| Kristian Byrge | Chairman | 0 companies |
| René Redzepi | Board of Directors | 0 companies |