| Revenue | DKK 10,6M | +2% |
| EBITDA | DKK 656K | +260% |
| Net profit | DKK -87,1M | -205% |
| Total assets | DKK 479,7M | -14% |
| Equity | DKK -81,4M | -1322% |
| Employees | 3 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 427 | 10.247 | 10.548 | 10.493 | 10.001 | 9.095 | 10.384 | 10.610 |
| Staff expenses | -550 | -9.630 | -10.787 | -10.532 | -10.078 | -8.993 | -10.202 | -9.954 |
| EBITDA | -123 | 617 | -239 | -39 | -77 | 102 | 182 | 656 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -123 | 617 | -239 | -39 | -77 | 102 | 182 | 656 |
| Net financials | 238 | -30.729 | -30.035 | -16.676 | -39.772 | -20.289 | -35.647 | -90.651 |
| Profit before tax | 115 | -30.112 | -30.274 | -16.715 | -39.849 | -20.187 | -35.465 | -89.995 |
| Tax | 25 | -5.451 | -4.141 | -3.683 | -4.422 | -4.613 | -6.928 | -2.890 |
| Net profit | 90 | -24.661 | -26.133 | -13.032 | -35.427 | -15.574 | -28.537 | -87.105 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 395.905 | 376.325 | 364.143 | 357.153 | 449.224 | 501.062 | 559.069 | 479.726 |
| Equity | 119.979 | 94.290 | 65.490 | 50.436 | 17.656 | 36.180 | 6.658 | -81.375 |
| Long-term debt | 249.781 | 268.043 | 283.445 | 286.696 | 402.058 | 403.265 | 548.448 | 339.228 |
| Short-term debt | 26.145 | 13.992 | 15.208 | 20.021 | 29.510 | 61.617 | 3.963 | 221.873 |
| Total debt | 275.926 | 282.035 | 298.653 | 306.717 | 431.568 | 464.882 | 552.411 | 561.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2026 | — | — |
LS Management | Management | 2017 | — | — |
LB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
AM Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Belgravia Midco 2 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Buchholt Bach | Management | 0 companies |
| Liam Stuart Goddard | Management | 0 companies |
| Lars Baun Jensen | Chief Executive Officer | 0 companies |
| Allan Malmos Jeppesen | Management | 0 companies |
| Kevin Kristoffer Ehnhuus Iermiin | Board of Directors | 0 companies |
| Muhammad Saad Akram | Board of Directors | 0 companies |
| Martin Nicholas Calderbank | Chairman | 0 companies |
| Leif Vestergaard | Chairman | 0 companies |