| Revenue | DKK 1,1M | -28% |
| EBITDA | DKK 142K | +23% |
| Net profit | DKK 10K | -32% |
| Total assets | DKK 3,8M | +3% |
| Equity | DKK 1,9M | +1% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.354 | 2.412 | 2.691 | 2.487 | 1.877 | 1.676 | 1.358 | 1.477 | 1.314 | 1.046 | 1.401 | 1.486 | 1.067 |
| Staff expenses | -1.558 | -1.840 | -1.949 | -1.649 | -1.728 | -1.476 | -1.192 | -1.271 | -1.106 | -880 | -1.334 | -1.371 | -925 |
| EBITDA | 234 | 13 | 83 | 138 | 149 | 200 | 166 | 207 | 208 | 166 | 67 | 115 | 142 |
| Depreciation & amort. | 8 | -8 | -6 | -2 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 226 | 5 | 77 | 136 | 148 | 200 | 166 | 207 | 208 | 166 | 67 | 115 | 142 |
| Net financials | -161 | -168 | -125 | -105 | -67 | -81 | -50 | -38 | -51 | -24 | -47 | -92 | -120 |
| Profit before tax | 65 | -163 | -48 | 31 | 81 | 119 | 116 | 169 | 158 | 142 | 20 | 23 | 21 |
| Tax | 17 | 73 | 10 | 7 | 18 | 26 | 26 | 37 | 35 | 32 | 9 | 8 | 11 |
| Net profit | 49 | -236 | -58 | 24 | 63 | 93 | 91 | 132 | 123 | 110 | 11 | 15 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.188 | 3.979 | 3.859 | 4.291 | 3.828 | 3.580 | 3.739 | 3.351 | 3.638 | 3.822 | 3.447 | 3.724 | 3.829 |
| Equity | 2.558 | 1.322 | 1.264 | 1.289 | 1.352 | 1.445 | 1.535 | 1.667 | 1.790 | 1.900 | 1.911 | 1.926 | 1.937 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.630 | 2.656 | 2.595 | 3.002 | 2.476 | 2.135 | 2.203 | 1.683 | 1.848 | 1.922 | 1.536 | 1.798 | 1.893 |
| Total debt | 2.630 | 2.656 | 2.595 | 3.002 | 2.476 | 2.135 | 2.203 | 1.683 | 1.848 | 1.922 | 1.536 | 1.798 | 1.893 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Management | Management | 1999 | — | — |
JU Audit | Audit | 1980 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KELL BORUP HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Borup | Management | 0 companies |
| Jørgen Ulrik Jensen | Audit | 0 companies |
| Kell Rosgaard Borup | Chief Executive Officer | 0 companies |
| Jesper Torbjørn Møller | Board of Directors | 0 companies |
| Mark Sunne | Board of Directors | 0 companies |
| Julie Sunne Borup | Board of Directors | 0 companies |
| Per Borup | Chairman | 0 companies |