| Revenue | DKK 5,9M | +7% |
| EBITDA | DKK 1,1M | +26% |
| Net profit | DKK 563K | +38% |
| Total assets | DKK 4,4M | +8% |
| Equity | DKK 1,3M | +14% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.059 | -2.533 | 2.450 | 2.498 | 3.005 | 3.388 | 3.214 | 3.253 | 4.018 | 4.422 | 4.931 | 5.056 | 5.536 | 5.902 |
| Staff expenses | -3.004 | -2.492 | -2.271 | -2.546 | -2.681 | -2.938 | -2.850 | -2.857 | -3.216 | -3.172 | -3.816 | -4.193 | -4.655 | -4.792 |
| EBITDA | 55 | 231 | 179 | -52 | 324 | 451 | 330 | 396 | 801 | 1.250 | 1.115 | 863 | 881 | 1.110 |
| Depreciation & amort. | 144 | -136 | -128 | -119 | -114 | -130 | -131 | -120 | -111 | -162 | -295 | -335 | -354 | -383 |
| EBIT | -89 | 95 | 51 | -171 | 211 | 321 | 199 | 276 | 690 | 1.089 | 820 | 527 | 527 | 727 |
| Net financials | -58 | -74 | -77 | -66 | -57 | -37 | -36 | -24 | -19 | -35 | -20 | -18 | -5 | -4 |
| Profit before tax | -129 | 168 | -26 | -237 | 154 | 284 | 163 | 252 | 671 | 1.053 | 800 | 509 | 523 | 723 |
| Tax | 9 | 26 | -0 | -0 | -0 | 1 | 38 | 56 | 149 | 225 | 185 | 115 | 115 | 159 |
| Net profit | -138 | 142 | -26 | -237 | 154 | 283 | 125 | 196 | 523 | 828 | 615 | 395 | 407 | 563 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.183 | 1.027 | 995 | 753 | 920 | 1.291 | 1.245 | 1.352 | 1.913 | 3.092 | 3.684 | 4.010 | 4.076 | 4.413 |
| Equity | 98 | 44 | -70 | -308 | -154 | 129 | 254 | 382 | 797 | 1.515 | 1.316 | 1.111 | 1.138 | 1.302 |
| Long-term debt | 68 | -101 | 83 | 0 | 51 | 6 | 0 | 37 | 6 | 194 | 120 | 96 | 51 | 4 |
| Short-term debt | 991 | -971 | 983 | 1.061 | 1.023 | 1.154 | 970 | 902 | 1.071 | 1.305 | 2.124 | 2.669 | 2.744 | 2.950 |
| Total debt | 1.060 | -1.071 | 1.066 | 1.061 | 1.074 | 1.160 | 970 | 939 | 1.077 | 1.499 | 2.244 | 2.765 | 2.795 | 2.954 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1991 | — | — |
FF Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Børgesen Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Flemming Frede Børgesen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |