| Revenue | DKK -55K | -217% |
| EBITDA | DKK 375K | +175% |
| Net profit | DKK -1,6M | -203% |
| Total assets | DKK 54,6M | -12% |
| Equity | DKK 54,1M | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 258 | -75 | -3 | -31 | 62 | -32 | -61 | -0 | 65 | -10 | -74 | -50 | 47 | -55 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -117 | -130 | -125 | -126 | -123 | -121 | -121 | -110 |
| EBITDA | -107 | -75 | -3 | -31 | 62 | -48 | -178 | -131 | -60 | 389 | -698 | 229 | -497 | 375 |
| Depreciation & amort. | -25 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -28 |
| EBIT | -131 | -98 | -3 | -31 | 62 | -48 | -178 | -131 | -60 | 389 | -698 | 229 | -497 | 347 |
| Net financials | 5.968 | 7.037 | 4.317 | 7.418 | 4.355 | 2.548 | 1.070 | 2.759 | 3.643 | 8.585 | -10.381 | 4.987 | 2.640 | -1.791 |
| Profit before tax | 5.837 | 6.939 | 4.314 | 7.387 | 4.417 | 2.501 | 892 | 2.629 | 3.583 | 8.974 | -11.079 | 5.215 | 2.144 | -1.444 |
| Tax | 15 | 352 | 399 | 420 | 431 | 236 | 116 | 395 | 94 | 482 | -2.433 | 698 | 632 | 111 |
| Net profit | 5.822 | 6.587 | 3.915 | 6.967 | 3.986 | 2.264 | 776 | 2.234 | 3.489 | 8.492 | -8.646 | 4.518 | 1.511 | -1.555 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 59.722 | 51.363 | 51.093 | 56.309 | 57.050 | 54.801 | 53.383 | 103.096 | 100.340 | 104.843 | 86.371 | 68.603 | 62.104 | 54.632 |
| Equity | 24.658 | 27.434 | 33.099 | 40.314 | 43.038 | 42.905 | 44.113 | 95.693 | 94.182 | 99.406 | 81.035 | 67.403 | 61.612 | 54.057 |
| Long-term debt | 2.593 | 2.595 | 2.547 | 2.595 | 3.710 | 5.097 | 5.053 | 5.096 | 5.075 | 2.555 | 2.534 | 943 | 0 | 0 |
| Short-term debt | 32.471 | 21.267 | 15.387 | 13.339 | 10.242 | 6.743 | 4.162 | 2.253 | 1.028 | 2.712 | 2.801 | 257 | 217 | 188 |
| Total debt | 35.064 | 23.862 | 17.935 | 15.935 | 13.952 | 11.840 | 9.215 | 7.349 | 6.104 | 5.267 | 5.336 | 1.200 | 217 | 188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RP Management | Management | 2025 | — | — |
BA Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Roberto Panada | Management | 0 companies |
| Birger Arvid Olsen | Founder | 0 companies |