| Revenue | DKK 1,8M | +473% |
| EBITDA | DKK 1,7M | +665% |
| Net profit | DKK 183,5M | +292% |
| Total assets | DKK 134,8M | -40% |
| Equity | DKK 96M | -39% |
| Employees | — | — |
| Item | 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 314 | 1.800 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -300 | -198 | -198 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -173 | -65 | -199 | -185 | -363 | -310 | 182 | -35 | -35 | 225 | 1.721 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -123 | -490 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -173 | -65 | -199 | -185 | -363 | -310 | 182 | -35 | -35 | 102 | 1.231 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.953 | 6.026 | 4.364 | 6.534 | 13.693 | 4.927 | 12.284 | 16.125 | 6.531 | 46.500 | 180.477 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.126 | 5.961 | 4.165 | 6.349 | 13.330 | 4.617 | 12.466 | 16.090 | 6.496 | 46.602 | 181.708 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -117 | 54 | -658 | -339 | -393 | -384 | -422 | -289 | -166 | -265 | -1.785 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.009 | 5.907 | 4.823 | 6.688 | 13.723 | 5.001 | 12.888 | 16.379 | 6.662 | 46.867 | 183.493 |
| Item | 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 | 127.398 | 138.864 | 109.965 | 118.740 | 153.560 | 165.456 | 188.837 | 185.852 | 183.759 | 224.886 | 134.842 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.986 | 24.648 | 28.058 | 33.446 | 64.782 | 69.328 | 90.506 | 112.635 | 104.699 | 157.200 | 96.049 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.529 | 78.639 | 81.844 | 85.214 | 0 | 91.560 | 93.881 | 66.872 | 66.872 | 789 | 789 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.883 | 35.577 | 63 | 80 | 88.778 | 4.568 | 4.450 | 6.345 | 12.188 | 66.897 | 37.784 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.412 | 114.216 | 81.907 | 85.294 | 88.778 | 96.128 | 98.331 | 73.217 | 79.060 | 67.686 | 38.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BT Management | Management | 2004 | — | — |
ET | Audit | 1996 | — | — |
EL Management | Management | 2000 | — | — |
AB | Audit | 1996 | — | — |
JF Management | Management | 2012 | — | — |
JS Management | Management | 1996 | — | — |
DB Management | Management | 1996 | — | — |
HS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BB Management | Management | 2014 | — | — |
PE Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Chairman | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MS2 INVEST ApS | Company | 66.7% | 66.7% | 2014 |
RAKAAS ApS | Company | 5.0% | 5.0% | 2026 |
Pet Investco ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Tornøe Nørholm | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Erik Lohmann | Management | 0 companies |
| Arne Bjerregaard Jepsen | Audit | 0 companies |
| Jesper Frydensberg Rasmussen | Management | 0 companies |
| Jørn Senger | Management | 0 companies |
| Dan Brockdorff | Management | 0 companies |
| Henning Stensgaard Jensen | Chief Executive Officer | 0 companies |
| Brian Bjørnholdt | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Vilhelm Eigil Hahn-Petersen | Board of Directors | 0 companies |
| Per Asmund Christensen | Deputy Chairman | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Mogens Skouenborg | Board of Directors | 0 companies |
| Thomas Panteli | Board of Directors | 0 companies |
| Jesper Eigen Møller | Board of Directors | 0 companies |
| Lars Blavnsfeldt | Board of Directors | 0 companies |
| Villy Rasmussen | Board of Directors | 0 companies |
| Henrik Karup Jørgensen | Board of Directors | 0 companies |
| Willy Jespersen Friis | Board of Directors | 0 companies |
| Christian Møller Christensen | Board of Directors | 0 companies |
| Jens Josefsen | Board of Directors | 0 companies |
| Olav Würtz Hansen | Board of Directors | 0 companies |
| Jes Bjerregaard | Board of Directors | 0 companies |
| Brian Dohn | Board of Directors | 0 companies |
| Walther Vishof Paulsen | Board of Directors | 0 companies |
| Karsten Rydder Pedersen | Board of Directors | 0 companies |
| Tonny Frilund Carstensen | Board of Directors | 0 companies |
| Anette Nielsen Kusk | Board of Directors | 0 companies |
| Morten Hellesen | Board of Directors | 0 companies |
| Sanna Mari Suvanto-Harsaae | Chairman | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |