| Revenue | DKK 337M | -15% |
| EBITDA | DKK 66,2M | -53% |
| Net profit | DKK 44,7M | -69% |
| Total assets | DKK 1,2B | +13% |
| Equity | DKK 847,4M | +5% |
| Employees | 196 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 209.943 | 178.177 | 146.027 | 213.526 | 210.634 | 120.823 | 154.103 | 212.814 | 502.467 | 538.020 | 636.120 | 281.477 | 396.482 | 337.020 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -137.585 | -106.969 | -65.040 | -93.164 | -109.565 | -28.172 | -20.974 | -46.718 | -37.956 | -79.692 | -84.950 | -136.145 | -164.035 | -141.808 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.653 | 4.583 | 10.419 | 4.639 | 11.246 | 59.307 | 101.854 | 119.050 | 407.485 | 368.957 | 442.156 | 108.062 | 139.583 | 66.198 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.140 | -4.241 | -5.126 | -4.639 | -6.594 | -7.677 | -81.491 | -101.452 | -65.216 | -138.834 | -74.907 | -60.955 | -29.921 | -20.319 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.513 | 342 | 5.293 | 0 | 4.652 | 51.630 | 20.363 | 17.598 | 342.269 | 230.123 | 367.249 | 47.107 | 109.662 | 45.879 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.178 | 1.031 | 1.218 | 256 | 357 | 853 | 905 | -2.738 | -3.720 | 10.822 | -22.374 | 22.181 | 60.165 | 9.247 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.691 | 1.373 | 6.511 | 1.752 | 5.009 | 52.483 | 21.268 | 14.860 | 338.549 | 240.945 | 344.875 | 69.288 | 169.827 | 55.126 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 924 | 497 | 1.570 | 442 | 1.084 | 11.557 | 4.852 | 3.269 | 67.873 | 51.993 | 77.062 | 13.679 | 26.388 | 10.431 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 2.767 | 876 | 4.941 | 1.310 | 3.925 | 40.926 | 16.416 | 11.591 | 270.676 | 188.952 | 267.813 | 55.609 | 143.439 | 44.695 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.985 | 72.270 | 51.523 | 59.805 | 60.081 | 121.535 | 216.859 | 234.978 | 624.366 | 901.021 | 1.105.603 | 1.096.953 | 1.026.311 | 1.160.459 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 46.048 | 46.924 | 29.423 | 30.733 | 34.658 | 78.233 | 94.653 | 106.244 | 376.920 | 565.215 | 833.028 | 913.899 | 809.327 | 847.428 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38 | 24 | 12.372 | 15.846 | 19.383 | 8.487 | 0 | 62.863 | 65.327 | 99.640 | 144.405 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.937 | 25.346 | 22.100 | 29.072 | 25.423 | 32.847 | 108.273 | 111.264 | 195.615 | 307.505 | 210.457 | 127.991 | 114.421 | 204.293 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.937 | 25.346 | 22.100 | 29.072 | 25.423 | 32.847 | 108.273 | 111.264 | 204.102 | 307.505 | 210.457 | 127.991 | 114.421 | 204.293 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
MB Management | Management | 2005 | — | — |
CV Management | Management | 2008 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
KS Management | Management | 1990 | — | — |
BS Founder | Founder | 1990 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 1998 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Greater Bag of Holding ApS | Company | 66.7% | 66.7% | 2019 |
IO INTERACTIVE HOLDINGS A/S | Company | 15.0% | 15.0% | 2017 |
Abrak Holding ApS | Company | 33.3% | 33.3% | 2017 |
Elverdam Holding ApS | Company | 33.3% | 33.3% | 2017 |
De Pascale Holding ApS | Company | 5.0% | 5.0% | 2017 |
De Pascale Skouborg Holding ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hannes Seifert | Chief Executive Officer | 0 companies |
| Morten Borum | Management | 0 companies |
| Christoffer Vest Kay | Management | 0 companies |
| Niels Bremer Jørgensen | Chief Executive Officer | 0 companies |
| Karl Skovbæch Pedersen | Management | 0 companies |
| Benny Schwartz | Founder | 0 companies |
| Janos Flösser | Chief Executive Officer | 0 companies |
| Hakan Bent Abrak | Chief Executive Officer | 0 companies |
| Jens Sophus Frede Jordan | Management | 0 companies |
| Philip Timo Rogers | Board of Directors | 0 companies |
| Søren Eusebius Jakobsen | Chairman | 0 companies |
| Darren Barnett | Board of Directors | 0 companies |
| Svend Erik Skydt | Board of Directors | 0 companies |
| Rasmus Guldberg-Kjær | Board of Directors | 0 companies |
| Ulla Brockenhuus-Schack | Board of Directors | 0 companies |
| Michael Arnaouti | Board of Directors | 0 companies |
| Søren Fogtdal | Board of Directors | 0 companies |
| Michael Patrick Mc Garvey | Board of Directors | 0 companies |
| Michael Vincent Sherlock | Board of Directors | 0 companies |
| Robert Charles Brent | Board of Directors | 0 companies |
| David Norden Guldbrandsen | Board of Directors | 0 companies |
| Christian Ole Elverdam | Board of Directors | 0 companies |
| Daniel Philip O´Brien | Board of Directors | 0 companies |
| Erik Danquard Jensen | Board of Directors | 0 companies |
| Koichiro Hayashi | Board of Directors | 0 companies |
| Ulla Iversen | Board of Directors | 0 companies |
| Mikkel Berg Bjerre | Board of Directors | 0 companies |
| Darrell Eric Gallagher | Board of Directors | 0 companies |
| Jan Oscar Frøshaug | Board of Directors | 0 companies |
| Peter Mollerup | Chairman | 0 companies |
| Robert John Murphy | Board of Directors | 0 companies |
| Allan Mathson Hansen | Board of Directors | 0 companies |
| David James Rose | Board of Directors | 0 companies |