| Revenue | DKK -675K | +59% |
| EBITDA | DKK -1,2M | -43% |
| Net profit | DKK 119M | +982% |
| Total assets | DKK 235,6M | +100% |
| Equity | DKK 235,4M | +100% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -36 | -30 | -30 | -30 | -156 | -83 | -105 | -158 | 323 | -209 | -179 | -173 | -425 | -675 |
| Staff expenses | -324 | -340 | -354 | -162 | -164 | -348 | -339 | -360 | -360 | -360 | -365 | -315 | -430 | -545 |
| EBITDA | -360 | -370 | -385 | -192 | -823 | -431 | -444 | -530 | -37 | -569 | -544 | -488 | -855 | -1.220 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -562 | -232 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -360 | -370 | -385 | -192 | -1.385 | -663 | -444 | -530 | -37 | -569 | -544 | -488 | -855 | -1.220 |
| Net financials | -3.568 | -9.894 | -5.988 | -7.224 | -7.222 | 2.895 | 6.727 | 7.960 | 13.099 | 21.269 | 16.556 | 14.792 | 11.858 | 122.669 |
| Profit before tax | -3.928 | -10.264 | -6.373 | -7.416 | -8.608 | 2.232 | 6.283 | 7.430 | 13.062 | 20.700 | 16.012 | 14.304 | 11.003 | 121.449 |
| Tax | -1.052 | -207 | -744 | -828 | 1.612 | -714 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 2.427 |
| Net profit | -2.875 | -10.056 | -5.629 | -6.588 | -10.219 | 2.946 | 6.283 | 7.430 | 13.062 | 20.700 | 16.012 | 14.304 | 11.003 | 119.022 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 171.604 | 150.977 | 148.872 | 144.749 | 67.278 | 59.757 | 65.671 | 72.222 | 84.779 | 104.855 | 120.616 | 133.958 | 117.880 | 235.553 |
| Equity | 91.668 | 81.112 | 75.483 | 68.895 | 56.723 | 59.584 | 65.324 | 72.103 | 84.643 | 104.731 | 120.481 | 133.903 | 117.829 | 235.351 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 79.936 | 69.865 | 73.389 | 75.854 | 9.695 | 151 | 326 | 97 | 136 | 123 | 135 | 56 | 51 | 202 |
| Total debt | 79.936 | 69.865 | 73.389 | 75.854 | 9.695 | 151 | 326 | 97 | 136 | 123 | 135 | 56 | 51 | 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Founder | Founder | 1995 | — | — |
HJ Management | Management | 2026 | — | — |
CØ Management | Management | 2015 | — | — |
JP Founder | Founder | 1995 | — | — |
JR Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GRETHE OG JØRGEN P. BORNERUPS FOND | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Karen Margrethe Bornerup | Founder | 0 companies |
| Hans Johannes Votborg | Management | 0 companies |
| Carsten Ørskov Hougaard | Management | 0 companies |
| Jørgen Post Bornerup | Founder | 0 companies |
| Jens Røjkjær Lyhne | Management | 0 companies |
| Niels Johan Pedersen | Board of Directors | 0 companies |
| Alex Hove Sørensen | Board of Directors | 0 companies |
| Lars Ulrik Malle | Board of Directors | 0 companies |
| Niels Henrik Bornerup | Board of Directors | 0 companies |
| Carsten Lyngs | Board of Directors | 0 companies |
| Keld Askær Sørensen | Board of Directors | 0 companies |
| Mona Juul | Board of Directors | 0 companies |
| Torben Toftdahl Olesen | Board of Directors | 0 companies |
| Peter Chresten Jensen Christensen | Chairman | 0 companies |
| Kai Mathiasson Jessen | Chairman | 0 companies |
| Louise Brandt Rosenkilde | Board of Directors | 0 companies |
| Hans Christen Lilleøre | Board of Directors | 0 companies |