| Revenue | DKK 834K | -18% |
| EBITDA | DKK 20K | -90% |
| Net profit | DKK -103K | -250% |
| Total assets | DKK 1,5M | -24% |
| Equity | DKK 302K | -25% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.046 | 1.107 | 1.864 | 1.006 | 3.251 | 740 | 1.302 | 781 | 722 | 1.536 | 948 | 1.023 | 834 |
| Staff expenses | -871 | -941 | -1.062 | -1.091 | -1.896 | -1.000 | -932 | -1.032 | -980 | -1.050 | -1.037 | -816 | -814 |
| EBITDA | 7 | 166 | 802 | -86 | 1.355 | -260 | 370 | -251 | -258 | 486 | -89 | 207 | 20 |
| Depreciation & amort. | -91 | -77 | -87 | -106 | -113 | -122 | -120 | -110 | -96 | -48 | -87 | -57 | -101 |
| EBIT | -84 | 88 | 715 | -192 | 1.242 | -382 | 250 | -361 | -355 | 438 | -176 | 150 | -81 |
| Net financials | -126 | -99 | -69 | -39 | -33 | -13 | -30 | -33 | -35 | -29 | -29 | -61 | -50 |
| Profit before tax | 35 | -11 | 646 | -230 | 1.209 | -395 | 220 | -394 | -389 | 410 | -205 | 89 | -131 |
| Tax | 8 | -1 | 164 | -73 | 285 | -69 | 50 | -81 | -85 | 115 | -69 | 21 | -28 |
| Net profit | 27 | -10 | 482 | -157 | 924 | -326 | 170 | -312 | -304 | 295 | -136 | 68 | -103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.338 | 0 | 0 | 1.441 | 2.379 | 1.518 | 1.632 | 1.751 | 1.623 | 1.743 | 1.447 | 2.030 | 1.535 |
| Equity | 289 | 0 | 0 | 26 | 950 | 624 | 794 | 481 | 177 | 472 | 336 | 404 | 302 |
| Long-term debt | -885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -742 | 0 | 0 | 1.415 | 1.429 | 894 | 839 | 1.270 | 1.446 | 1.271 | 1.111 | 1.626 | 1.234 |
| Total debt | -1.627 | 0 | 0 | 1.415 | 1.429 | 894 | 839 | 1.270 | 1.446 | 1.271 | 1.111 | 1.626 | 1.234 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2012 | — | — |
BN Management | Management | 2026 | — | — |
LJ Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2026 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOA HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Christian Hæsum | Management | 0 companies |
| Bo Nedergaard Andersen | Management | 0 companies |
| Lindy Jensen | Management | 0 companies |
| Anne Marie Nedergaard Andersen | Chairman | 0 companies |
| Flemming Friis | Board of Directors | 0 companies |
| Johnny Winther | Board of Directors | 0 companies |
| Karsten Madsen | Board of Directors | 0 companies |
| Peter Conradsen | Board of Directors | 0 companies |
| Alexander Nedergaard Nielsen | Board of Directors | 0 companies |
| Gitte Petersen | Chairman | 0 companies |