| Revenue | DKK -484K | -47% |
| EBITDA | DKK -1,2M | +29% |
| Net profit | DKK -1,6M | +49% |
| Total assets | DKK 1,8M | +50% |
| Equity | DKK -7,4M | -28% |
| Employees | 10 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Revenue | -25 | -18 | -532 | -912 | -484 |
| Staff expenses | -0 | -0 | -140 | -828 | -744 |
| EBITDA | -25 | -18 | -671 | -1.739 | -1.229 |
| Depreciation & amort. | -0 | -0 | -16 | -239 | -155 |
| EBIT | -25 | -18 | -687 | -1.978 | -1.384 |
| Net financials | -646 | -673 | -1.112 | -1.204 | -246 |
| Profit before tax | -671 | -691 | -1.799 | -3.182 | -1.630 |
| Tax | -0 | -0 | -16 | -11 | -0 |
| Net profit | -671 | -691 | -1.783 | -3.171 | -1.630 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Total assets | 760 | 610 | 1.155 | 1.172 | 1.758 |
| Equity | -170 | -862 | -2.645 | -5.815 | -7.446 |
| Long-term debt | 915 | 1.399 | 3.458 | 6.106 | 8.758 |
| Short-term debt | 15 | 73 | 342 | 881 | 445 |
| Total debt | 930 | 1.472 | 3.800 | 6.988 | 9.204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØSTERHEGN HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
SCHLÜNTZ ApS | Company | 20.0% | 20.0% | 2020 |
HOTEL HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
FRANCHISE FINANCE NORDIC ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Schlüntz | Chief Executive Officer | 0 companies |
| Thomas Hanke | Board of Directors | 0 companies |
| Jesper Østerhegn | Chairman | 0 companies |
| Peter Haaber | Deputy Chairman | 0 companies |