| Revenue | DKK -196K | -296% |
| EBITDA | DKK -645K | -2372% |
| Net profit | DKK -481K | -602% |
| Total assets | DKK 1,3M | +21% |
| Equity | DKK -698K | -222% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 37 | 118 | 263 | 100 | -196 |
| Staff expenses | -198 | -153 | -193 | -152 | -449 |
| EBITDA | -161 | -34 | 70 | -26 | -645 |
| Depreciation & amort. | -45 | -37 | -53 | 18 | -32 |
| EBIT | -206 | -72 | 17 | -45 | -677 |
| Net financials | -6 | -13 | -11 | -35 | 61 |
| Profit before tax | -213 | -84 | 6 | -79 | -616 |
| Tax | -46 | -18 | 2 | -11 | -135 |
| Net profit | -167 | -66 | 4 | -69 | -481 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 598 | 813 | 978 | 1.088 | 1.317 |
| Equity | -127 | -153 | -149 | -217 | -698 |
| Long-term debt | 551 | 718 | 819 | 940 | 0 |
| Short-term debt | 173 | 247 | 307 | 365 | 2.015 |
| Total debt | 725 | 966 | 1.126 | 1.305 | 2.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2021 | — | — |
RP Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TLH HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
RIF ENTERTAINMENT ApS | Company | 20.0% | 20.0% | 2024 |
NEW BIZZ HOLDING ApS | Company | 20.0% | 20.0% | 2024 |
Møller Holding Bornholm ApS | Company | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Sommer Håkansson | Management | 0 companies |
| Rene' Pedersen | Management | 0 companies |
| Michael Thalbitzer Thiberg | Deputy Chairman | 0 companies |
| Karim Ben Elnegaard Haddaoui | Board of Directors | 0 companies |