| Revenue | DKK 981K | -14% |
| EBITDA | DKK 7K | -93% |
| Net profit | DKK 12K | -86% |
| Total assets | DKK 789K | -7% |
| Equity | DKK 516K | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.697 | 2.175 | 3.340 | 4.202 | 3.420 | 2.976 | 2.275 | 2.031 | 1.672 | 1.626 | 1.570 | 1.501 | 1.145 | 981 |
| Staff expenses | -2.934 | -1.611 | -2.188 | -2.790 | -2.513 | -2.431 | -1.875 | -1.803 | -1.488 | -1.445 | -1.457 | -1.395 | -1.048 | -974 |
| EBITDA | -237 | 564 | 1.152 | 1.412 | 907 | 545 | 400 | 228 | 184 | 181 | 132 | 106 | 96 | 7 |
| Depreciation & amort. | -191 | -129 | -14 | -34 | -32 | -7 | -0 | -0 | -0 | -4 | 9 | -0 | -0 | -0 |
| EBIT | -428 | 435 | 1.138 | 1.378 | 875 | 538 | 400 | 228 | 184 | 176 | 122 | 106 | 96 | 7 |
| Net financials | -22 | -9 | 0 | -7 | -10 | -7 | -10 | -7 | -7 | -7 | -3 | 15 | 11 | 8 |
| Profit before tax | -450 | 426 | 1.138 | 1.370 | 865 | 532 | 390 | 221 | 178 | 170 | 119 | 122 | 107 | 15 |
| Tax | -108 | 106 | 281 | 324 | 194 | 118 | 87 | 49 | 39 | 37 | 25 | 27 | 24 | 3 |
| Net profit | -343 | 321 | 856 | 1.047 | 671 | 413 | 304 | 172 | 138 | 132 | 94 | 95 | 83 | 12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 967 | 831 | 2.048 | 3.024 | 2.608 | 2.185 | 1.652 | 1.386 | 1.409 | 1.097 | 997 | 1.006 | 851 | 789 |
| Equity | 168 | 333 | 820 | 1.216 | 1.887 | 1.651 | 1.054 | 837 | 675 | 657 | 601 | 596 | 584 | 516 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 800 | 498 | 1.228 | 1.808 | 720 | 534 | 598 | 549 | 734 | 440 | 396 | 411 | 267 | 274 |
| Total debt | 800 | 498 | 1.228 | 1.808 | 720 | 534 | 598 | 549 | 734 | 440 | 396 | 411 | 267 | 274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2026 | — | — |
KG Founder | Founder | 2007 | — | — |
TP Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOSERUP EJD. ADM. A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Boserup | Management | 0 companies |
| Kåre Grøndahl | Founder | 0 companies |
| Thomas Petersen | Chief Executive Officer | 0 companies |
| Maria-Louise Busk Rasmussen | Board of Directors | 0 companies |