| Revenue | DKK 11,6M | +19% |
| EBITDA | DKK 979K | -11% |
| Net profit | DKK 715K | +3% |
| Total assets | DKK 12,4M | -10% |
| Equity | DKK 2,6M | -24% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.622 | 5.211 | 7.108 | 5.602 | 6.632 | 7.112 | 6.897 | 8.280 | 8.636 | 8.785 | 9.187 | 10.556 | 9.706 | 11.593 |
| Staff expenses | -5.370 | -4.890 | -6.241 | -5.549 | -6.648 | -6.274 | -6.215 | -7.417 | -8.057 | -8.317 | -8.175 | -8.838 | -8.609 | -10.614 |
| EBITDA | 263 | 321 | 867 | 53 | -16 | 837 | 683 | 863 | 562 | 468 | 1.012 | 1.718 | 1.098 | 979 |
| Depreciation & amort. | 102 | 91 | -61 | -134 | -186 | -188 | -85 | -90 | -84 | -368 | -410 | -462 | -196 | -179 |
| EBIT | 162 | 229 | 806 | -82 | -202 | 649 | 598 | 773 | 478 | 100 | 602 | 1.257 | 902 | 799 |
| Net financials | 104 | 63 | -132 | 58 | 20 | -28 | 28 | -25 | 55 | -9 | 26 | 105 | -24 | 90 |
| Profit before tax | 265 | 293 | 674 | -7 | -182 | 621 | 626 | 748 | 533 | 91 | 627 | 1.362 | 878 | 890 |
| Tax | 6 | 35 | 181 | 8 | -50 | 118 | 130 | 158 | 109 | 3 | 124 | 289 | 182 | 174 |
| Net profit | 260 | 257 | 493 | -15 | -132 | 504 | 495 | 590 | 424 | 88 | 503 | 1.073 | 696 | 715 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.104 | 7.341 | 7.199 | 5.635 | 5.552 | 5.961 | 6.510 | 5.753 | 7.643 | 10.427 | 14.022 | 11.164 | 13.684 | 12.371 |
| Equity | 917 | 1.174 | 1.667 | 1.658 | 1.526 | 2.030 | 2.036 | 2.279 | 2.205 | 2.074 | 2.580 | 3.425 | 3.412 | 2.600 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 0 | 96 | 0 | 0 | 453 | 204 | 80 |
| Short-term debt | 4.187 | 6.167 | 5.532 | 3.978 | 4.026 | 3.914 | 4.317 | 3.429 | 5.283 | 8.270 | 11.236 | 7.232 | 9.970 | 9.536 |
| Total debt | 4.187 | 6.167 | 5.532 | 3.978 | 4.026 | 3.914 | 4.433 | 3.429 | 5.379 | 8.270 | 11.236 | 7.685 | 10.174 | 9.616 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Founder | Founder | 1987 | — | — |
SB Management | Management | 2005 | — | — |
EB Founder | Founder | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SBB Holding Borup ApS | Company | 50.0% | 50.0% | 2019 |
DAF Holding ApS | Company | 50.0% | 50.0% | 2019 |
EB BORUP HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Ib Bjerg | Founder | 0 companies |
| Søren Berchen Bjerg | Management | 0 companies |
| Elise Bjerg | Founder | 0 companies |
| Palle Bo Stryhn | Board of Directors | 0 companies |
| David Almer Preisler Frederiksen | Board of Directors | 0 companies |
| Niels Stub | Board of Directors | 0 companies |