| Revenue | DKK 6,7M | +46% |
| EBITDA | DKK 7,7M | +74% |
| Net profit | DKK 1,8M | +245% |
| Total assets | DKK 207,6M | +1% |
| Equity | DKK 2M | +984% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 938 | 1.930 | 1.006 | 2.858 | 86 | 573 | 1.091 | 1.840 | 310 | 822 | 2.850 | 3.776 | 4.575 | 6.697 |
| Staff expenses | -1.026 | -430 | -740 | -1.700 | -166 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -88 | 1.499 | 220 | 2.804 | 6.685 | -329 | 1.144 | 1.838 | 4.743 | 578 | 2.844 | 2.737 | 4.415 | 7.680 |
| Depreciation & amort. | -92 | -360 | -71 | -71 | -122 | -28 | -28 | -52 | -52 | -56 | -28 | -28 | -28 | -0 |
| EBIT | -180 | 1.139 | 149 | 2.733 | 6.564 | -356 | 1.116 | 1.786 | 4.690 | 521 | 2.816 | 2.709 | 4.387 | 7.680 |
| Net financials | -1.947 | -1.401 | -1.522 | -1.902 | -1.723 | -1.638 | -1.712 | -1.838 | -2.344 | -2.979 | -3.355 | -4.696 | -5.969 | -5.380 |
| Profit before tax | -1.063 | -201 | -1.373 | 831 | 4.840 | -1.994 | -597 | -53 | 2.346 | -2.458 | -539 | -1.987 | -1.582 | 2.300 |
| Tax | 532 | 30 | -281 | 214 | 1.021 | -439 | -131 | -12 | 519 | -541 | -116 | -428 | -348 | 506 |
| Net profit | -1.595 | -231 | -1.092 | 617 | 3.820 | -1.555 | -465 | -41 | 1.827 | -1.918 | -423 | -1.559 | -1.234 | 1.794 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86.509 | 93.481 | 95.043 | 97.953 | 105.938 | 107.172 | 107.803 | 122.288 | 159.656 | 177.366 | 195.699 | 200.726 | 205.224 | 207.594 |
| Equity | 437 | 206 | 213 | 830 | 4.650 | 3.095 | 2.630 | 2.589 | 4.415 | 2.498 | 2.075 | 516 | 182 | 1.977 |
| Long-term debt | 57.499 | 56.685 | 53.644 | 53.826 | 44.502 | 41.828 | 39.293 | 36.630 | 34.117 | 31.612 | 29.221 | 58.371 | 57.045 | 55.416 |
| Short-term debt | 28.573 | 36.590 | 41.185 | 43.296 | 55.638 | 61.198 | 63.469 | 79.882 | 116.706 | 139.308 | 160.378 | 137.875 | 144.134 | 145.359 |
| Total debt | 86.072 | 93.275 | 94.830 | 97.122 | 100.140 | 103.027 | 102.762 | 116.512 | 150.823 | 170.921 | 189.599 | 196.246 | 201.179 | 200.776 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
OD Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOAX HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Kjærulff Nielsen | Chief Executive Officer | 0 companies |
| Orla Dambo | Management | 0 companies |