| Revenue | DKK 13,4M | +8% |
| EBITDA | DKK 4,8M | +3% |
| Net profit | DKK 910K | -58% |
| Total assets | DKK 63,4M | +5% |
| Equity | DKK 24,6M | -5% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.209 | 5.119 | 6.337 | 5.616 | 6.686 | 7.025 | 7.694 | 8.402 | 8.397 | 12.281 | 11.600 | 10.123 | 12.336 | 13.366 |
| Staff expenses | -3.881 | -4.266 | -4.322 | -4.730 | -5.081 | -4.916 | -5.168 | -5.985 | -5.400 | -8.251 | -9.513 | -7.997 | -7.619 | -8.549 |
| EBITDA | 1.328 | 852 | 2.015 | 887 | 1.541 | 1.550 | 2.526 | 2.417 | 2.998 | 4.031 | 2.087 | 2.126 | 4.656 | 4.817 |
| Depreciation & amort. | -741 | -705 | -726 | -760 | -824 | -877 | -1.074 | -1.481 | -1.392 | -1.414 | -1.351 | -1.114 | -1.434 | -1.892 |
| EBIT | 587 | 147 | 1.289 | 127 | 717 | 673 | 1.452 | 936 | 1.605 | 2.617 | 736 | 1.012 | 3.222 | 2.925 |
| Net financials | 226 | 137 | -5 | 5 | -104 | -13 | -425 | -473 | -177 | -138 | -42 | -42 | -344 | -1.672 |
| Profit before tax | 813 | 284 | 1.285 | 131 | 613 | 660 | 1.027 | 462 | 1.428 | 2.479 | 694 | 970 | 2.877 | 1.253 |
| Tax | 144 | -376 | 268 | 108 | 159 | 145 | 227 | 103 | 318 | 560 | 172 | 245 | 685 | 343 |
| Net profit | 669 | 660 | 1.017 | 23 | 455 | 515 | 801 | 359 | 1.111 | 1.918 | 522 | 725 | 2.193 | 910 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.687 | 27.115 | 26.924 | 23.838 | 23.867 | 24.516 | 40.180 | 39.382 | 38.239 | 37.646 | 40.951 | 46.036 | 60.480 | 63.444 |
| Equity | 17.180 | 17.841 | 18.857 | 18.880 | 19.335 | 19.850 | 20.651 | 21.009 | 22.120 | 24.038 | 24.560 | 25.285 | 25.978 | 24.603 |
| Long-term debt | 5.062 | 5.160 | 3.561 | 0 | 0 | 0 | 8.933 | 8.518 | 7.921 | 7.323 | 6.723 | 6.121 | 21.306 | 30.256 |
| Short-term debt | 2.860 | 1.045 | 1.586 | 2.055 | 1.637 | 1.661 | 7.376 | 6.567 | 4.928 | 3.082 | 6.440 | 11.112 | 9.210 | 4.561 |
| Total debt | 7.921 | 6.206 | 5.147 | 2.055 | 1.637 | 1.661 | 16.309 | 15.085 | 12.850 | 10.405 | 13.163 | 17.233 | 30.516 | 34.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UBirkerod Holding ApS | Company | 90.0% | 90.0% | 2023 |
Tornøes ApS | Company | 10.0% | 10.0% | 2023 |
C. B. Frandsen ApS | Company | 33.3% | 0.0% | 2021 |
TORNØES 2020 ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ulrich Birkerod | Management | 0 companies |
| Morten Birkerod Hansen | Chairman | 0 companies |
| Christine Birkerod Frandsen | Board of Directors | 0 companies |
| Charlotte Frandsen | Board of Directors | 0 companies |
| Lis Birkerod Hansen | Board of Directors | 0 companies |