| Revenue | DKK 153K | -110% |
| EBITDA | DKK -6,6M | +20% |
| Net profit | DKK -4,5M | +55% |
| Total assets | DKK 17,9M | +30% |
| Equity | DKK -6,1M | +47% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -2.024 | -124 | -2.767 | -1.563 | 990 | 6.332 | -1.466 | 153 |
| Staff expenses | -374 | -1.506 | -2.204 | -2.321 | -4.012 | -5.648 | -6.770 | -6.738 |
| EBITDA | -2.398 | -1.630 | -4.971 | -3.884 | -3.022 | 684 | -8.236 | -6.585 |
| Depreciation & amort. | -1 | -9 | -9 | -17 | -34 | -130 | -378 | -782 |
| EBIT | -2.400 | -1.640 | -4.980 | -3.901 | -3.055 | 555 | -8.614 | -7.367 |
| Net financials | -42 | -12 | -26 | -58 | -331 | -506 | -1.501 | -767 |
| Profit before tax | -2.441 | -1.651 | -5.006 | -3.959 | -3.386 | 49 | -10.116 | -8.134 |
| Tax | -0 | -63 | -20 | -0 | -0 | -0 | -0 | -3.587 |
| Net profit | -2.441 | -1.588 | -4.986 | -3.959 | -3.386 | 49 | -10.116 | -4.547 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 2.521 | 3.348 | 3.382 | 5.844 | 13.567 | 16.318 | 13.709 | 17.866 |
| Equity | -751 | -1.119 | -6.105 | -3.681 | 3.961 | 4.010 | -11.667 | -6.128 |
| Long-term debt | 0 | 0 | 0 | 3.428 | 3.428 | 2.988 | 3.458 | 4.029 |
| Short-term debt | 3.272 | 4.467 | 9.487 | 6.097 | 6.177 | 9.320 | 21.918 | 19.965 |
| Total debt | 3.272 | 4.467 | 9.487 | 9.525 | 9.605 | 12.308 | 25.376 | 23.994 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
LB Management | Management | 2025 | — | — |
MK Management | Management | 2020 | — | — |
MH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JL Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMIL Retail Holding ApS | Company | 50.0% | 50.0% | 2025 |
SunnyShares ApS | Company | 20.0% | 20.0% | 2025 |
Moe & Co. ApS | Company | 10.0% | 10.0% | 2021 |
Koch Capital ApS | Company | 5.0% | 5.0% | 2021 |
MaPeLa Holding ApS | Company | 10.0% | 10.0% | 2018 |
MH Cph Holding ApS | Company | 20.0% | 20.0% | 2018 |
JMI GRUPPEN A/S | Company | 20.0% | 20.0% | 2022 |
Willmach ApS | Company | 5.0% | 5.0% | 2018 |
Mourier Capital Holding ApS | Company | 10.0% | 10.0% | 2018 |
AKTIESELSKABET TH. WESSEL & VETT. MAGASIN DU NORD | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Marc Birk Østerskov | Chief Executive Officer | 0 companies |
| Lars Bybjerg | Management | 0 companies |
| Mads Koch Petersen | Management | 0 companies |
| Morten Heick | Chief Executive Officer | 0 companies |
| Jonas Linding Berg | Management | 0 companies |