| Revenue | DKK 56,2M | +39% |
| EBITDA | DKK 19M | +65% |
| Net profit | DKK 9,7M | +293% |
| Total assets | DKK 99,1M | +7% |
| Equity | DKK 36,8M | +16% |
| Employees | 45 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 68.240 | 64.857 | 74.551 | 80.399 | 60.367 | 39.900 | 30.471 | 34.456 | 32.766 | 25.987 | 40.505 | 56.224 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -32.841 | -35.662 | -38.415 | -40.639 | -48.249 | -28.496 | -27.061 | -25.876 | -24.767 | -27.090 | -28.981 | -37.204 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 18.311 | 8.080 | 13.914 | 14.755 | 12.119 | 11.404 | 3.410 | 8.581 | 7.999 | -1.103 | 11.524 | 19.019 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.947 | 3.723 | 4.575 | 4.904 | -7.491 | -1.739 | -2.697 | -3.660 | -3.796 | -6.408 | -8.408 | -9.597 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 14.365 | 4.356 | 9.339 | 9.852 | 4.627 | 9.665 | 713 | 4.920 | 4.203 | -7.511 | 3.116 | 9.422 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.183 | 2.689 | 4.157 | 2.897 | -2.552 | 1.730 | 4.736 | -901 | 5.976 | 11.194 | 68 | 752 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.084 | 6.973 | 13.468 | 12.749 | 2.076 | 11.395 | 5.448 | 4.019 | 10.179 | 3.683 | 3.183 | 10.175 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 3.396 | 1.112 | 2.150 | 2.268 | 930 | 2.286 | 378 | 212 | 1.336 | 747 | 711 | 457 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 6.688 | 5.861 | 11.318 | 10.481 | 1.146 | 9.109 | 5.070 | 3.807 | 8.844 | 2.935 | 2.473 | 9.717 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.530 | 27.684 | 30.490 | 35.982 | 40.746 | 40.874 | 60.363 | 75.974 | 78.906 | 95.066 | 92.377 | 99.104 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.485 | 2.767 | 6.530 | 16.841 | 18.666 | 16.928 | 13.799 | 19.508 | 25.325 | 34.495 | 31.842 | 36.837 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.105 | 2.921 | 2.980 | 3.042 | 3.147 | 3.243 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.509 | 21.800 | 21.969 | 17.540 | 22.080 | 22.311 | 43.481 | 51.434 | 47.167 | 53.363 | 52.525 | 53.814 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.509 | 21.800 | 21.969 | 17.540 | 22.080 | 22.311 | 44.586 | 54.356 | 50.147 | 56.404 | 55.672 | 57.057 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1987 | — | — |
SH Management | Management | 1987 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ML Management | Management | 2018 | — | — |
UP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JB Management | Management | 2017 | — | — |
LV Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1987 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 1987 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1994 | — | — | |
| Chairman | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Tarok BidCo ApS | Company | 100.0% | 100.0% | 2017 |
JESPER BANG INVEST ApS | Company | 5.0% | 5.0% | 2012 |
BTTR2011 ApS | Company | 33.3% | 33.3% | 2011 |
Vienna Holding A/S | Company | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Søren Hansen Leifsgård | Management | 0 companies |
| Jakob Holmen Kraglund | Chief Executive Officer | 0 companies |
| Mikael Langgaard Frølund | Management | 0 companies |
| Ulrik Pedersen | Chief Executive Officer | 0 companies |
| Jesper Berntson | Management | 0 companies |
| Leif Vestergaard | Chief Executive Officer | 0 companies |
| Johan Niklas André Jakobsson | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Søren Juul Sørensen | Board of Directors | 0 companies |
| Lars Dybkjær | Chairman | 0 companies |
| Mogens Thorninger | Board of Directors | 0 companies |
| Marianne Kirkegaard Knudsen | Board of Directors | 0 companies |
| Jørgen Jensen | Board of Directors | 0 companies |
| Ib Tranberg | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Board of Directors | 0 companies |
| Henrik Albertsen | Chairman | 0 companies |
| Johan Olsson | Board of Directors | 0 companies |
| Morten Grube Weicher | Board of Directors | 0 companies |
| Torben Ballegaard Sørensen | Board of Directors | 0 companies |
| Michael Holmberg Andersen | Board of Directors | 0 companies |
| Morten Amstrup Sandlykke | Chairman | 0 companies |
| Kim Ibfelt | Board of Directors | 0 companies |
| Fleur Polly Mary Rose Eldridge | Board of Directors | 0 companies |
| Dean Anthony Edward Forbes | Chairman | 0 companies |
| Søren Schnedler | Board of Directors | 0 companies |
| Arne Pedersen | Chairman | 0 companies |
| Claus Thorsgaard | Chairman | 0 companies |
| Ole Jensen | Chairman | 0 companies |
| Søren Kaster | Board of Directors | 0 companies |
| Peter Wagner | Board of Directors | 0 companies |
| Ib Dyhr Nørholm | Board of Directors | 0 companies |
| Paul Smolinski | Board of Directors | 0 companies |
| Mogens Jacobsen | Board of Directors | 0 companies |
| Jørn Kiel | Board of Directors | 0 companies |
| Allan Jensen Vestergaard | Board of Directors | 0 companies |
| Jan Holmsgaard | Chairman | 0 companies |
| Ivan Lindgren Hansen | Board of Directors | 0 companies |
| Susanne Saul Stakemann | Chairman | 0 companies |