| Revenue | DKK 4M | +7% |
| EBITDA | DKK -900K | -10% |
| Net profit | DKK -916K | -5% |
| Total assets | DKK 11,5M | -13% |
| Equity | DKK 223K | +60% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -662 | -479 | -322 | 1.434 | 3.094 | 4.240 | 5.890 | 6.586 | 5.587 | 4.459 | 3.643 | 3.255 | 3.709 | 3.954 |
| Staff expenses | -225 | -220 | -1.529 | -1.654 | -4.246 | -4.231 | -4.422 | -4.247 | -4.260 | -3.668 | -2.994 | -2.766 | -3.554 | -3.254 |
| EBITDA | -5.086 | -2.353 | -4.263 | -220 | -3.197 | -3.923 | 2.021 | 5.651 | -384 | 686 | -2.841 | -411 | -815 | -900 |
| Depreciation & amort. | -136 | -136 | -178 | -202 | -100 | -8 | -10 | -81 | -98 | -27 | -19 | -17 | -11 | -14 |
| EBIT | -5.222 | -2.489 | -4.441 | -422 | -3.297 | -3.931 | 2.012 | 5.570 | -482 | 659 | -2.860 | -428 | -826 | -913 |
| Net financials | -823 | -636 | -384 | -363 | -462 | -556 | -856 | -957 | -1.088 | -312 | -300 | -281 | -289 | -259 |
| Profit before tax | -3.023 | -2.223 | -4.825 | -785 | -3.759 | -4.487 | 1.156 | 4.613 | -1.570 | 347 | -3.160 | -710 | -1.115 | -1.172 |
| Tax | 1.511 | 451 | -568 | -396 | -859 | -983 | 255 | 1.020 | -404 | 141 | -692 | -150 | -242 | -256 |
| Net profit | -4.534 | -2.674 | -4.257 | -389 | -2.900 | -3.504 | 902 | 3.594 | -1.165 | 207 | -2.469 | -560 | -873 | -916 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 33.226 | 23.648 | 24.233 | 24.853 | 25.941 | 37.928 | 52.903 | 52.478 | 31.666 | 32.080 | 31.290 | 17.803 | 13.209 | 11.485 |
| Equity | 1.129 | 455 | 197 | 308 | 908 | 403 | 1.305 | 4.899 | 3.734 | 3.940 | 1.471 | 912 | 139 | 223 |
| Long-term debt | 0 | 0 | 448 | 296 | 218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 32.097 | 23.193 | 23.588 | 24.249 | 24.815 | 37.524 | 51.598 | 47.579 | 27.932 | 28.140 | 29.819 | 16.892 | 13.070 | 11.263 |
| Total debt | 32.097 | 23.193 | 24.036 | 24.545 | 25.033 | 37.524 | 51.598 | 47.579 | 27.932 | 28.140 | 29.819 | 16.892 | 13.070 | 11.263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2005 | — | — |
OD Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOAX HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Kjærulff Nielsen | Management | 0 companies |
| Orla Dambo | Management | 0 companies |