| Revenue | DKK 10,3M | +8% |
| EBITDA | DKK 6,3M | +16% |
| Net profit | DKK 1,3M | +218% |
| Total assets | DKK 316M | -2% |
| Equity | DKK 188,3M | -3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.953 | 10.477 | 12.140 | 14.892 | 9.369 | 11.012 | 10.067 | 11.962 | 12.955 | 13.032 | 19.333 | 9.562 | 10.339 |
| Staff expenses | -2.526 | -2.963 | -2.548 | -2.409 | -2.615 | -2.537 | -2.649 | -2.748 | -2.941 | -3.008 | -3.107 | -3.107 | -3.277 |
| EBITDA | 9.915 | 6.785 | 8.330 | 10.783 | 5.148 | 7.566 | 6.641 | 8.448 | 9.141 | 9.222 | 15.353 | 5.422 | 6.278 |
| Depreciation & amort. | -3.489 | -2.936 | -5.836 | -8.049 | -6.409 | -5.517 | -2.624 | -5.151 | -5.672 | -2.178 | -4.871 | -4.946 | -4.701 |
| EBIT | 6.426 | 3.849 | 2.494 | 2.734 | -1.261 | 2.049 | 4.017 | 3.297 | 3.469 | 7.044 | 10.481 | 476 | 1.577 |
| Net financials | 1.042 | -1.407 | 742 | -1.127 | -1.152 | 2.431 | 750 | 4.082 | 3.233 | 6.050 | -5.026 | -1.637 | -94 |
| Profit before tax | 7.468 | 2.442 | 3.236 | 1.607 | -2.413 | 3.018 | 3.802 | 6.454 | 6.170 | 12.881 | 5.270 | -1.265 | 1.447 |
| Tax | 1.773 | -2.077 | 573 | 540 | -427 | 622 | 733 | 1.028 | 1.129 | 2.082 | 307 | -142 | 125 |
| Net profit | 5.695 | 4.518 | 2.663 | 1.067 | -1.986 | 2.396 | 3.068 | 5.427 | 5.042 | 10.799 | 4.964 | -1.123 | 1.321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 278.335 | 285.810 | 285.203 | 320.528 | 314.569 | 309.584 | 312.111 | 305.376 | 303.695 | 331.776 | 323.068 | 320.980 | 315.981 |
| Equity | 179.105 | 173.623 | 176.286 | 177.353 | 175.368 | 177.764 | 180.832 | 181.259 | 186.298 | 197.098 | 195.062 | 193.941 | 188.276 |
| Long-term debt | 69.641 | 72.897 | 72.339 | 104.181 | 100.590 | 98.167 | 97.772 | 96.016 | 92.048 | 105.300 | 107.617 | 107.391 | 107.167 |
| Short-term debt | 6.911 | 19.405 | 16.928 | 19.320 | 19.844 | 14.862 | 14.998 | 10.210 | 7.091 | 11.640 | 3.769 | 3.222 | 4.212 |
| Total debt | 76.552 | 92.302 | 89.266 | 123.502 | 120.435 | 113.029 | 112.770 | 106.226 | 99.139 | 116.939 | 111.386 | 110.614 | 111.379 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BORUM ØSTERGÅRD HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Lysbjerg Brund | Management | 0 companies |
| Lis Wendelbo Brund | Chairman | 0 companies |
| Heidi Brund Laursen | Board of Directors | 0 companies |
| Trine Brund Johannsen | Board of Directors | 0 companies |