| Revenue | DKK 526K | -25% |
| EBITDA | DKK 515K | -24% |
| Net profit | DKK 302K | -22% |
| Total assets | DKK 10,7M | -1% |
| Equity | DKK 1,5M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 923 | 926 | 551 | — | 466 | 312 | 574 | 652 | 565 | 633 | 646 | 699 | 526 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 325 | 312 | 520 | 617 | 456 | 312 | 569 | 649 | 539 | 600 | 626 | 677 | 515 |
| Depreciation & amort. | 84 | -85 | -85 | -85 | -112 | -88 | -88 | -88 | -88 | -102 | -117 | -117 | -120 |
| EBIT | 241 | 228 | 435 | 532 | 344 | 223 | 480 | 560 | 452 | 498 | 509 | 560 | 395 |
| Net financials | -160 | -144 | -124 | -65 | -108 | -22 | -86 | 14 | -159 | -121 | -287 | -38 | 14 |
| Profit before tax | 81 | 83 | 311 | 468 | 236 | 201 | 394 | 574 | 292 | 377 | 222 | 522 | 408 |
| Tax | 20 | 32 | 88 | 122 | 81 | 56 | 101 | 140 | 68 | 93 | 63 | 135 | 106 |
| Net profit | 61 | 51 | 223 | 346 | 155 | 145 | 293 | 434 | 224 | 284 | 160 | 387 | 302 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.117 | 9.125 | 9.473 | 9.950 | 10.115 | 10.284 | 10.742 | 11.327 | 11.254 | 10.724 | 10.804 | 10.751 | 10.695 |
| Equity | 496 | 517 | 740 | 1.086 | 1.241 | 1.387 | 1.680 | 2.114 | 1.837 | 1.121 | 1.081 | 1.318 | 1.520 |
| Long-term debt | 8.146 | 8.152 | 8.157 | 8.163 | 8.168 | 8.174 | 8.180 | 8.185 | 8.299 | 8.313 | 8.321 | 8.329 | 8.338 |
| Short-term debt | 476 | 456 | 575 | 701 | 705 | 724 | 882 | 1.028 | 1.117 | 1.290 | 1.402 | 1.104 | 838 |
| Total debt | 8.622 | 8.608 | 8.733 | 8.864 | 8.874 | 8.898 | 9.062 | 9.213 | 9.416 | 9.603 | 9.723 | 9.433 | 9.175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Management | Management | 2010 | — | — |
JE Founder | Founder | 2009 | — | — |
SS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Erritsø Holding ApS | Company | 90.0% | 5.0% | 2022 |
BORO INVEST ApS | Company | 0.0% | 90.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter-Vilhelm Rosenstand | Management | 0 companies |
| Jens Elmgreen | Founder | 0 companies |
| Steen Skovmand | Management | 0 companies |
| Mads Halgaard Madsen | Board of Directors | 0 companies |
| Nicoline Rosenstand | Chairman | 0 companies |
| Kate Majbritt Birch | Chairman | 0 companies |
| Marianne Demant | Chairman | 0 companies |
| Anders Due Eriksen | Board of Directors | 0 companies |