| Revenue | DKK -49K | +3% |
| EBITDA | DKK -49K | -3% |
| Net profit | DKK 5M | -53% |
| Total assets | DKK 31,5M | +19% |
| Equity | DKK 31,2M | +19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.100 | 1.906 | 2.080 | 1.925 | 1.957 | 711 | -44 | -45 | -47 | -38 | -45 | -47 | -49 |
| Staff expenses | -93 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.898 | 1.906 | 2.080 | 1.925 | 1.957 | 711 | 1.846 | -45 | -47 | -38 | -45 | -47 | -49 |
| Depreciation & amort. | -428 | -428 | -428 | -428 | -428 | -428 | 945 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.470 | 1.478 | 1.652 | 1.497 | 1.529 | 283 | 901 | -45 | -47 | -38 | -45 | -47 | -49 |
| Net financials | -451 | 2.525 | 1.921 | 2.705 | -131 | 648 | 2.237 | 337 | 254 | -732 | -132 | 10.691 | 4.881 |
| Profit before tax | 1.019 | 4.003 | 3.573 | 4.202 | 1.398 | 931 | 3.138 | 292 | 207 | -770 | -177 | 10.644 | 4.832 |
| Tax | 138 | 218 | 631 | 296 | 134 | 49 | 141 | 22 | 3 | -0 | -59 | -33 | -171 |
| Net profit | 881 | 3.785 | 2.941 | 3.906 | 1.264 | 882 | 2.996 | 270 | 204 | -770 | -118 | 10.676 | 5.003 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.299 | 17.675 | 19.347 | 21.643 | 20.976 | 21.045 | 16.256 | 16.494 | 16.609 | 16.072 | 15.771 | 26.447 | 31.460 |
| Equity | 149 | 3.934 | 6.876 | 10.782 | 12.046 | 12.928 | 15.924 | 16.194 | 16.398 | 15.629 | 15.510 | 26.187 | 31.190 |
| Long-term debt | 2.398 | 1.928 | 3.992 | 3.677 | 3.376 | 4.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.751 | 11.813 | 8.263 | 7.127 | 5.506 | 3.952 | 332 | 300 | 210 | 443 | 261 | 260 | 270 |
| Total debt | 15.149 | 13.741 | 12.254 | 10.804 | 8.882 | 8.075 | 332 | 300 | 210 | 443 | 261 | 260 | 270 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAC Impalloy HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Dohn | Management | 0 companies |
| Søren Blandford Houlberg | Board of Directors | 0 companies |
| Christian Peter Thomsen | Chairman | 0 companies |
| Kim Bonde | Board of Directors | 0 companies |
| Niels Aage Rahbek | Board of Directors | 0 companies |