| Revenue | DKK 49,1M | +12% |
| EBITDA | DKK 5,1M | +144% |
| Net profit | DKK -2,1M | +84% |
| Total assets | DKK 40,4M | -31% |
| Equity | DKK 4,2M | -39% |
| Employees | 64 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67.020 | 67.552 | 80.145 | 73.950 | 85.922 | 87.060 | 88.380 | 96.498 | 99.600 | 88.473 | 81.617 | 43.693 | 49.140 |
| Staff expenses | -0 | -0 | -46.254 | -46.786 | -45.012 | -53.467 | -51.521 | -57.292 | -64.512 | -76.513 | -87.476 | -41.600 | -43.059 |
| EBITDA | 873 | 3.416 | 7.174 | 4.717 | 10.598 | 9.190 | 11.325 | 12.760 | 4.662 | 11.960 | -5.859 | 2.093 | 5.100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -3.507 | -3.740 | -7.285 | -10.984 | -8.824 | -6.083 | -5.210 | -6.802 |
| EBIT | 873 | 3.416 | 7.174 | 4.717 | 10.598 | 5.683 | 7.585 | 5.475 | -6.322 | 3.136 | -11.942 | -3.117 | -1.702 |
| Net financials | -92 | 46 | 289 | -41 | -555 | -475 | 395 | 30 | 4.152 | 5.406 | -64 | -2.165 | -1.038 |
| Profit before tax | 781 | 3.462 | 7.463 | 4.676 | 10.043 | 5.208 | 7.980 | 5.505 | -2.170 | 8.542 | -12.006 | -5.282 | -2.740 |
| Tax | 186 | 835 | 1.836 | 1.097 | 2.230 | 1.159 | 1.754 | 1.399 | -1.344 | 483 | -2.538 | 1.432 | -599 |
| Net profit | 595 | 2.627 | 5.627 | 3.579 | 7.813 | 4.049 | 6.226 | 4.106 | -826 | 8.059 | -9.468 | -13.622 | -2.141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.191 | 35.000 | 36.655 | 36.721 | 39.317 | 41.222 | 47.845 | 85.171 | 69.979 | 78.950 | 82.254 | 58.220 | 40.410 |
| Equity | 2.989 | 5.614 | 11.241 | 9.820 | 14.054 | 13.672 | 16.723 | 15.112 | 11.842 | 19.902 | 10.460 | 6.838 | 4.187 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.252 | 8.083 | 6.189 | 5.971 | 5.248 |
| Short-term debt | 25.919 | 19.285 | 24.881 | 26.450 | 24.588 | 26.837 | 30.803 | 47.798 | 38.775 | 46.122 | 63.286 | 43.498 | 29.499 |
| Total debt | 25.919 | 28.849 | 24.881 | 26.450 | 24.588 | 26.837 | 30.803 | 47.798 | 45.027 | 54.205 | 69.475 | 49.469 | 34.747 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 1929 | — | — |
HP Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
EL Chief Executive Officer | Chief Executive Officer | 1997 | — | — |
RD Deputy | Deputy | 1929 | — | — |
IK Management | Management | 1929 | — | — |
US Deputy | Deputy | 1929 | — | — |
DH Deputy | Deputy | 1929 | — | — |
GM Management | Management | 1929 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1929 | — | — | |
| Board of Directors | 1929 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 1929 | — | — | |
| Board of Directors | 1929 | — | — | |
| Deputy Chairman | 1929 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1995 | — | — | |
| Deputy Chairman | 1929 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 1929 | — | — | |
| Board of Directors | 1929 | — | — | |
| Chairman | 1929 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1929 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2004 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1929 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1929 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. E. BORDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Jensen | Management | 0 companies |
| Henrik Peter Salicath | Chief Executive Officer | 0 companies |
| Mikael Lyngsø | Chief Executive Officer | 0 companies |
| Ernst Lykke Nielsen | Chief Executive Officer | 0 companies |
| Roland Donny Harrison | Deputy | 0 companies |
| Inge Kristine Jensen | Management | 0 companies |
| Ulla Sølvsten | Deputy | 0 companies |
| Dieter Heinrich Priemer | Deputy | 0 companies |
| Georg Møller | Management | 0 companies |
| Lars Ole Kornum | Chairman | 0 companies |
| Kurt Ib Schjødt-Jensen | Board of Directors | 0 companies |
| Kenneth Allan Hansen | Board of Directors | 0 companies |
| Valdemar Danielsen | Chairman | 0 companies |
| Henrik Norring-Agerskov | Board of Directors | 0 companies |
| Mogens Munk-Rasmussen | Deputy Chairman | 0 companies |
| Mikael Dalsgaard Løgstrup | Board of Directors | 0 companies |
| Peter Valdemar Vilborg | Board of Directors | 0 companies |
| Erik Svend Bording Holbøll | Deputy Chairman | 0 companies |
| Bernt Johan Qvistgaard Therp | Chairman | 0 companies |
| Lars-Erik Bertelsen | Board of Directors | 0 companies |
| Anne-Lise Johansen | Board of Directors | 0 companies |
| Kurt Thyregod-Nielsen | Chairman | 0 companies |
| Per Noesgaard Rasmussen | Board of Directors | 0 companies |
| Søren Deichmann Egelund | Board of Directors | 0 companies |
| Jørgen Zilstorff | Board of Directors | 0 companies |
| Carl Bernhard Jarl Weeke Kørbits | Board of Directors | 0 companies |
| Erik Ankerstjerne Thorsen | Board of Directors | 0 companies |
| Hans Holger Therp | Chairman | 0 companies |
| Heini Peter Schärer | Board of Directors | 0 companies |
| John Bruun-Pedersen | Board of Directors | 0 companies |
| Anders Hviid Schack | Board of Directors | 0 companies |
| Finn Hedemann Madsen | Board of Directors | 0 companies |
| Eirik Ruistuen | Board of Directors | 0 companies |
| Gitte Braad Rosendahl | Board of Directors | 0 companies |
| Birger Jacobi | Board of Directors | 0 companies |
| Janne Seth Wibling | Board of Directors | 0 companies |