| Revenue | DKK 1,9M | +60% |
| EBITDA | DKK 1,7M | +68% |
| Net profit | DKK 21K | +103% |
| Total assets | DKK 28,3M | -5% |
| Equity | DKK 1,6M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.704 | 2.906 | 2.870 | 3.028 | 1.167 | -65 | 593 | 1.147 | 1.595 | 1.788 | 1.424 | 1.776 | 1.207 | 1.926 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.704 | 2.906 | 2.870 | 3.028 | 167 | -3.070 | 723 | -700 | 595 | 1.788 | 1.424 | 1.529 | 982 | 1.651 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.704 | 2.906 | 2.870 | 3.028 | 167 | -3.070 | 723 | -700 | 595 | 1.788 | 1.424 | 1.529 | 982 | 1.651 |
| Net financials | -1.972 | -1.866 | -1.880 | -985 | -605 | -623 | -580 | -720 | -669 | -677 | -742 | -1.408 | -1.854 | -1.624 |
| Profit before tax | 732 | 1.040 | 990 | 2.043 | -438 | -3.694 | 143 | -1.420 | -74 | 1.112 | 682 | 121 | -871 | 27 |
| Tax | 183 | 198 | 234 | 393 | -96 | -813 | 31 | -312 | -16 | 245 | 150 | 27 | -192 | 6 |
| Net profit | 549 | 842 | 756 | 1.650 | -342 | -2.881 | 111 | -1.108 | -58 | 867 | 532 | 94 | -680 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 43.420 | 44.946 | 45.983 | 46.597 | 42.532 | 35.960 | 35.851 | 34.533 | 33.718 | 33.034 | 32.843 | 31.737 | 29.750 | 28.290 |
| Equity | 1.833 | 2.675 | 3.431 | 5.081 | 4.739 | 1.858 | 1.969 | 861 | 804 | 1.671 | 2.203 | 2.297 | 1.618 | 1.639 |
| Long-term debt | 0 | 0 | 38.400 | 37.600 | 35.800 | 32.000 | 31.200 | 29.388 | 28.133 | 28.800 | 27.550 | 25.850 | 24.300 | 22.950 |
| Short-term debt | 40.763 | 41.303 | 2.991 | 2.635 | 808 | 1.710 | 1.897 | 3.491 | 3.942 | 1.479 | 1.868 | 2.341 | 2.755 | 2.531 |
| Total debt | 40.763 | 41.303 | 41.391 | 40.235 | 36.608 | 33.710 | 33.097 | 32.879 | 32.075 | 30.279 | 29.418 | 28.191 | 27.055 | 25.481 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
UR Management | Management | 2010 | — | — |
OD Management | Management | 2013 | — | — |
MF Management | Management | 2010 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GE | Board of Directors | 2008 | — | — |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOAX HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Kjærulff Nielsen | Chief Executive Officer | 0 companies |
| Ulla Rose Dambo | Management | 0 companies |
| Orla Dambo | Management | 0 companies |
| Michael Frank Nielsen | Management | 0 companies |
| Søren Skovbjerg Palmelund | Chief Executive Officer | 0 companies |
| Gert Eg | Board of Directors | 0 companies |
| Johnny Bihl | Board of Directors | 0 companies |
| Søren Hanssen | Chairman | 0 companies |
| John Hanssen | Chairman | 0 companies |