| Revenue | DKK 485K | +22% |
| EBITDA | DKK -40K | +55% |
| Net profit | DKK -54K | +51% |
| Total assets | DKK 2,1M | +0% |
| Equity | DKK 1,1M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.132 | 784 | 1.042 | -8 | 577 | 1.242 | 1.452 | 838 | 1.082 | 1.142 | 915 | 953 | 397 | 485 |
| Staff expenses | -876 | -950 | -895 | -547 | -581 | -625 | -641 | -683 | -690 | -1.006 | -877 | -776 | -486 | -525 |
| EBITDA | 255 | -166 | 148 | -556 | -5 | 617 | 811 | 155 | 392 | 136 | 39 | 178 | -88 | -40 |
| Depreciation & amort. | -40 | -36 | -35 | -22 | -16 | -22 | -19 | -17 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 215 | -202 | 112 | -577 | -20 | 595 | 792 | 138 | 380 | 136 | 39 | 178 | -88 | -40 |
| Net financials | -106 | -108 | -103 | -103 | -104 | -90 | -84 | -74 | -40 | -6 | -16 | -37 | -21 | -15 |
| Profit before tax | 109 | -310 | 9 | -681 | -124 | 504 | 709 | 64 | 340 | 130 | 23 | 141 | -110 | -54 |
| Tax | 39 | -57 | 6 | -147 | -23 | 114 | 161 | 16 | 79 | 29 | 7 | 35 | -0 | -0 |
| Net profit | 70 | -253 | 3 | -533 | -102 | 390 | 548 | 47 | 262 | 101 | 16 | 105 | -110 | -54 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.595 | 3.792 | 2.589 | 3.076 | 2.123 | 3.202 | 3.677 | 2.988 | 2.481 | 2.300 | 2.799 | 2.390 | 2.081 | 2.082 |
| Equity | 681 | 428 | 431 | -102 | -204 | 186 | 734 | 781 | 1.043 | 1.144 | 1.160 | 1.265 | 1.156 | 1.101 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.914 | 3.364 | 2.157 | 3.179 | 2.327 | 3.016 | 2.942 | 2.207 | 1.438 | 1.156 | 1.638 | 1.125 | 925 | 980 |
| Total debt | 2.914 | 3.364 | 2.157 | 3.179 | 2.327 | 3.016 | 2.942 | 2.207 | 1.438 | 1.156 | 1.638 | 1.125 | 925 | 980 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 1996 | — | — |
IL Management | Management | 2019 | — | — |
OB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BORGSTRØM HOLDING ApS | Company | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Inge Lis Borgstrøm | Management | 0 companies |
| Ole Borgstrøm | Chief Executive Officer | 0 companies |
| Camilla Borgstrøm | Board of Directors | 0 companies |
| Flemming Nielsen | Board of Directors | 0 companies |
| Stine Borgstrøm | Board of Directors | 0 companies |
| Jozsef Szabo | Board of Directors | 0 companies |