| Revenue | DKK 6,5M | -36% |
| EBITDA | DKK -3,1M | -1727% |
| Net profit | DKK -4,4M | -168% |
| Total assets | DKK 10,8M | -27% |
| Equity | DKK -3M | -302% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.589 | 22.255 | 38.296 | 40.810 | 38.537 | 31.516 | 26.962 | 17.668 | 15.274 | 9.006 | 10.145 | 6.531 |
| Staff expenses | -13.685 | -14.656 | -25.828 | -29.264 | -28.651 | -27.852 | -25.163 | -18.973 | -10.745 | -10.349 | -9.955 | -9.632 |
| EBITDA | 6.903 | 7.599 | 11.467 | 11.049 | 9.886 | 3.664 | 1.799 | -1.291 | 4.529 | -1.343 | 191 | -3.101 |
| Depreciation & amort. | 2.829 | 2.749 | 4.111 | 4.996 | 4.477 | -4.657 | -13.273 | -3.813 | -3.601 | -3.554 | -2.057 | -1.961 |
| EBIT | 4.075 | 4.850 | 7.356 | 6.054 | 5.410 | -993 | -11.474 | -5.104 | 928 | -4.897 | -1.866 | -5.062 |
| Net financials | -285 | -338 | -639 | -634 | -381 | -311 | -316 | -291 | -247 | -148 | -285 | -623 |
| Profit before tax | 3.790 | 4.511 | 6.717 | 5.420 | 5.029 | -1.304 | -11.790 | -5.395 | 681 | -5.045 | -2.151 | -5.686 |
| Tax | 963 | 858 | 1.557 | 1.232 | 1.094 | -336 | -2.589 | -1.183 | 150 | -1.109 | -495 | -1.250 |
| Net profit | 2.827 | 3.653 | 5.160 | 4.188 | 3.935 | -968 | -9.201 | -4.212 | 531 | -3.935 | -1.656 | -4.435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27.903 | 32.607 | 52.219 | 46.825 | 42.770 | 39.660 | 36.743 | 27.219 | 20.335 | 15.641 | 14.765 | 10.844 |
| Equity | 12.474 | 16.127 | 21.287 | 20.475 | 24.410 | 19.942 | 10.742 | 6.529 | 7.060 | 3.123 | 1.468 | -2.968 |
| Long-term debt | 2.697 | 3.698 | 5.085 | 3.096 | 998 | 0 | 7.980 | 5.920 | 3.823 | 1.997 | 259 | 113 |
| Short-term debt | 11.139 | 11.206 | 23.783 | 20.928 | 15.077 | 17.769 | 18.022 | 14.481 | 9.192 | 10.370 | 12.706 | 13.698 |
| Total debt | 13.836 | 14.903 | 28.868 | 24.024 | 16.075 | 17.769 | 26.002 | 20.401 | 13.015 | 12.367 | 12.964 | 13.811 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
AH Founder | Founder | 1996 | — | — |
RT Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Audit | 1996 | — | — | |
SR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BJ Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PH Management | Management | 1996 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1996 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. E. BORDING A/S | Company | 90.0% | 90.0% | 2014 |
BORDING LINK A/S | Company | 5.0% | 5.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Roland Sauermilch | Chief Executive Officer | 0 companies |
| Advokaterne Huuse og Tordrup | Founder | 0 companies |
| Rasmus Troelsgaard Busk Jensen | Chief Executive Officer | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Steen Rocatis | Chief Executive Officer | 0 companies |
| Kim Hansen | Chief Executive Officer | 0 companies |
| Bernt Johan Qvistgaard Therp | Chief Executive Officer | 0 companies |
| Peter Huuse Sørensen | Management | 0 companies |
| Palle Dannemand Sørensen | Board of Directors | 0 companies |
| Erik Holm | Board of Directors | 0 companies |
| Rikke Dalsgaard Busk Jensen | Board of Directors | 0 companies |
| Paul Busk Jensen | Board of Directors | 0 companies |
| Thøger Brix Bønsdorff Pedersen | Board of Directors | 0 companies |
| Nanna Tine Winther Balleby | Board of Directors | 0 companies |
| Kenneth Erik Ingvar Fritzon | Board of Directors | 0 companies |
| Hans Busk Jensen | Board of Directors | 0 companies |
| Hans Holger Therp | Chairman | 0 companies |
| Michael Edslev | Board of Directors | 0 companies |
| Anders Hviid Schack | Board of Directors | 0 companies |
| Marianne Gjedsted Schmidt Nellemann | Board of Directors | 0 companies |
| Olaf Busk Jensen | Chairman | 0 companies |
| Anders Kondrup Olesen | Board of Directors | 0 companies |
| Kim Sortkjær | Board of Directors | 0 companies |