| Revenue | DKK 16,3M | +2% |
| EBITDA | DKK -1,2M | -158% |
| Net profit | DKK -1,7M | -297% |
| Total assets | DKK 15,6M | +0% |
| Equity | DKK 6,7M | -20% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.665 | 2.200 | 4.244 | — | 5.909 | 7.846 | 7.642 | 9.475 | 11.403 | 10.123 | 13.397 | 15.040 | 16.052 | 16.322 |
| Staff expenses | -1.738 | -2.641 | -3.087 | -4.083 | -4.460 | -5.884 | -5.682 | -6.792 | -7.924 | -9.587 | -9.093 | -11.332 | -13.944 | -17.550 |
| EBITDA | -73 | -441 | 1.157 | 1.273 | 1.449 | 1.962 | 1.959 | 2.683 | 3.479 | 536 | 4.304 | 3.708 | 2.108 | -1.229 |
| Depreciation & amort. | -65 | -348 | -829 | -1.062 | -1.095 | -1.182 | -1.362 | -1.165 | -953 | -980 | -1.403 | -1.040 | -1.043 | -926 |
| EBIT | -138 | -789 | 328 | 211 | 355 | 780 | 597 | 1.518 | 2.527 | -445 | 2.900 | 2.667 | 1.065 | -2.155 |
| Net financials | -42 | -175 | -184 | -35 | -23 | -15 | 3 | -0 | 40 | 35 | 43 | 56 | 14 | -26 |
| Profit before tax | -180 | -964 | 144 | 175 | 331 | 765 | 600 | 1.517 | 2.567 | -410 | 2.943 | 2.723 | 1.080 | -2.181 |
| Tax | -44 | -257 | 18 | 41 | 74 | 168 | 135 | 338 | 527 | -141 | 584 | 600 | 228 | -500 |
| Net profit | -136 | -707 | 126 | 135 | 257 | 596 | 465 | 1.179 | 2.040 | -269 | 2.359 | 2.123 | 852 | -1.681 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.285 | 5.940 | 8.077 | 8.132 | 8.128 | 8.876 | 8.910 | 11.742 | 14.918 | 14.436 | 19.101 | 15.103 | 15.656 | 15.619 |
| Equity | 131 | -576 | 3.551 | 3.686 | 3.943 | 4.539 | 5.004 | 6.183 | 8.224 | 7.955 | 10.314 | 7.500 | 8.352 | 6.671 |
| Long-term debt | 0 | 900 | 700 | 0 | 0 | 0 | 0 | 265 | 688 | 0 | 616 | 0 | 0 | 0 |
| Short-term debt | 4.014 | 5.695 | 3.532 | 4.106 | 3.769 | 3.753 | 3.211 | 4.668 | 5.399 | 6.015 | 7.552 | 6.863 | 6.482 | 8.626 |
| Total debt | 4.014 | 6.395 | 4.232 | 4.106 | 3.769 | 3.753 | 3.211 | 4.933 | 6.087 | 6.015 | 8.169 | 6.863 | 6.482 | 8.626 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2011 | — | — |
HM Management | Management | 2010 | — | — |
BN Management | Management | 2024 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
JA Management | Management | 2006 | — | — |
LA Management | Management | 2006 | — | — |
MR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LICUNO ApS | Company | 25.0% | 25.0% | 2023 |
DICO ApS | Company | 25.0% | 25.0% | 2023 |
Thau Invest ApS | Company | 5.0% | 5.0% | 2024 |
BMA INVEST ApS | Company | 5.0% | 5.0% | 2024 |
JJO MANAGEMENT ApS | Company | 5.0% | 5.0% | 2024 |
KBR Invest ApS | Company | 5.0% | 5.0% | 2024 |
KJ Tech Invest ApS | Company | 5.0% | 5.0% | 2024 |
BA TECHNOLOGIES HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
BA Group A/S | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Michael Andersen | Management | 0 companies |
| Henrik Michael Larsen | Management | 0 companies |
| Brian Nørregaard Nielsen | Management | 0 companies |
| Martin Bo Hjort Løbel | Chief Executive Officer | 0 companies |
| Jesper Agerholm Sørensen | Management | 0 companies |
| Lasse Aagaard Vejrup | Management | 0 companies |
| Morten Riis | Chief Executive Officer | 0 companies |
| Ann-Sofie Østberg Bjergby | Board of Directors | 0 companies |
| Mikael Konnerup | Chairman | 0 companies |
| Karsten Kielland | Board of Directors | 0 companies |
| Jens Josefsen | Chairman | 0 companies |
| Kim Bruun Pedersen | Board of Directors | 0 companies |
| Thilde Elster Fjordgaard | Board of Directors | 0 companies |
| Johannes Poulsen | Board of Directors | 0 companies |