| Revenue | DKK 593K | -3% |
| EBITDA | DKK 353K | -4% |
| Net profit | DKK -171K | -12% |
| Total assets | DKK 20,6M | +1% |
| Equity | DKK 12,2M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 396 | 220 | -288 | -127 | 86 | 343 | 626 | 582 | 541 | 462 | 543 | 562 | 609 | 593 |
| Staff expenses | -1 | -0 | -110 | -413 | -381 | -215 | -1 | -0 | -240 | -240 | -240 | -240 | -240 | -240 |
| EBITDA | 396 | 220 | -398 | -540 | -295 | 128 | 625 | 582 | 301 | 222 | 303 | 322 | 369 | 353 |
| Depreciation & amort. | 37 | 37 | 37 | 45 | -49 | -51 | -56 | -58 | -66 | -149 | -218 | -218 | -205 | -217 |
| EBIT | 358 | 182 | -436 | -585 | -345 | 77 | 569 | 524 | 235 | 73 | 85 | 104 | 164 | 136 |
| Net financials | -426 | -353 | -203 | -382 | -460 | -426 | -499 | -389 | -611 | -303 | -421 | -80 | -347 | -355 |
| Profit before tax | -68 | -171 | -639 | -967 | -805 | -348 | 70 | 135 | -376 | -229 | -335 | 24 | -183 | -219 |
| Tax | -17 | -72 | -212 | -270 | -176 | -76 | 15 | 30 | -78 | -55 | -73 | 5 | -31 | -48 |
| Net profit | -51 | -99 | -427 | -697 | -628 | -272 | 55 | 105 | -298 | -175 | -263 | 19 | -152 | -171 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.843 | 13.086 | 13.844 | 14.178 | 17.243 | 16.815 | 16.702 | 17.040 | 19.933 | 20.525 | 20.625 | 20.693 | 20.437 | 20.595 |
| Equity | 6.009 | 6.095 | 5.549 | 4.724 | 3.758 | 3.838 | 3.925 | 3.821 | 12.039 | 12.140 | 12.535 | 12.554 | 12.402 | 12.231 |
| Long-term debt | 7.041 | 5.281 | 5.339 | 5.437 | 7.613 | 9.962 | 6.864 | 6.951 | 6.718 | 6.225 | 5.239 | 1.861 | 1.861 | 1.861 |
| Short-term debt | 1.429 | 1.343 | 2.586 | 3.687 | 5.544 | 2.683 | 5.578 | 5.931 | 834 | 1.844 | 2.499 | 5.930 | 5.858 | 6.227 |
| Total debt | 8.471 | 6.624 | 7.925 | 9.125 | 13.157 | 12.646 | 12.442 | 12.881 | 7.552 | 8.069 | 7.738 | 7.791 | 7.719 | 8.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2007 | — | — |
MN Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BA1 HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Buck-Arentsen | Management | 0 companies |
| Miriam Nadia Buck-Arentsen | Management | 0 companies |