| Revenue | DKK 23K | -131% |
| EBITDA | DKK -136K | +42% |
| Net profit | DKK -126K | -153% |
| Total assets | DKK 5,7M | -4% |
| Equity | DKK 5,3M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.347 | 3.505 | 3.946 | 5.325 | 5.209 | 5.800 | 3.379 | 2.111 | 288 | 700 | 879 | 237 | -75 | 23 |
| Staff expenses | -2.337 | -2.291 | -2.227 | -2.347 | -2.166 | -2.419 | -2.152 | -637 | -633 | -491 | -390 | -216 | -158 | -159 |
| EBITDA | 4.182 | 1.213 | 1.515 | 3.062 | 2.959 | 3.381 | 1.016 | 1.474 | -344 | 210 | 439 | 21 | -234 | -136 |
| Depreciation & amort. | 1.086 | -452 | -462 | 299 | -660 | -865 | -233 | -213 | -249 | -802 | -171 | -153 | -152 | -151 |
| EBIT | 3.096 | 762 | 1.053 | 2.763 | 2.299 | 2.515 | 783 | 1.261 | -593 | -592 | 268 | -132 | -386 | -287 |
| Net financials | -529 | -463 | -461 | -459 | -405 | -267 | -390 | -84 | -23 | 400 | -568 | 324 | 621 | 161 |
| Profit before tax | 2.568 | 299 | 592 | 2.304 | 1.894 | 2.248 | 393 | 1.177 | -616 | -192 | -300 | 192 | 235 | -126 |
| Tax | 699 | 49 | 125 | 390 | 420 | 557 | 89 | 260 | -110 | -0 | 1 | -0 | -1 | 0 |
| Net profit | 1.869 | 250 | 467 | 1.914 | 1.473 | 1.691 | 303 | 917 | -506 | -192 | -301 | 192 | 236 | -126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.290 | 11.642 | 12.354 | 14.465 | 15.530 | 14.661 | 9.495 | 5.766 | 4.461 | 6.415 | 5.921 | 5.866 | 5.962 | 5.713 |
| Equity | — | 2.751 | 3.119 | 5.033 | 6.405 | 7.096 | 5.900 | 4.317 | 3.311 | 5.771 | 5.357 | 5.435 | 5.553 | 5.305 |
| Long-term debt | 4.285 | 5.142 | 4.582 | 5.200 | 5.238 | 3.812 | 771 | 724 | 679 | 420 | 395 | 370 | 353 | 338 |
| Short-term debt | 4.543 | 2.739 | 3.516 | 2.721 | 2.273 | 2.141 | 2.647 | 615 | 472 | 224 | 169 | 61 | 56 | 69 |
| Total debt | 8.828 | 7.880 | 8.099 | 7.921 | 7.510 | 5.954 | 3.418 | 1.339 | 1.150 | 644 | 564 | 431 | 409 | 407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1990 | — | — |
SS Management | Management | 1990 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
Bornø Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Peter Thorsen Drejer | Board of Directors | 0 companies |
| Hans Ole Thorsen Drejer | Chairman | 0 companies |
| Hans Erik Sommer | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |
| Anette Christina Sørensen | Chairman | 0 companies |