| Revenue | DKK -15K | +21% |
| EBITDA | DKK -15K | -21% |
| Net profit | DKK 938K | +321% |
| Total assets | DKK 7M | +12% |
| Equity | DKK 2M | +85% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -13 | -18 | -12 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -24 | -1.920 | -201 | -17 | -13 | -18 | -12 | -15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | -1.920 | -201 | -17 | -13 | -18 | -12 | -15 |
| Net financials | -1.570 | -2.722 | -922 | -20 | -211 | 329 | 205 | 923 |
| Profit before tax | -1.594 | -2.724 | -1.123 | -37 | -223 | 312 | 193 | 909 |
| Tax | -225 | -170 | -203 | 21 | -33 | -33 | -30 | -30 |
| Net profit | -1.369 | -2.555 | -920 | -58 | -190 | 345 | 223 | 938 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 15.883 | 14.030 | 18.882 | 6.982 | 5.741 | 5.843 | 6.191 | 6.958 |
| Equity | 754 | -1.801 | 779 | 721 | 531 | 875 | 1.098 | 2.036 |
| Long-term debt | 8.779 | 8.822 | 4.151 | 5.000 | 4.000 | 3.000 | 2.000 | 0 |
| Short-term debt | 6.350 | 7.009 | 13.952 | 1.261 | 1.211 | 1.968 | 3.093 | 4.922 |
| Total debt | 15.129 | 15.831 | 18.103 | 6.261 | 5.211 | 4.968 | 5.093 | 4.922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2011 | — | — |
CH Management | Management | 2008 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
BT Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMA INVEST ApS | Company | 10.0% | 10.0% | 2014 |
BA Group A/S | Company | 100.0% | 100.0% | 2017 |
JJO MANAGEMENT ApS | Company | 90.0% | 90.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bjørn Michael Andersen | Management | 0 companies |
| Christian Haar | Management | 0 companies |
| Henrik Michael Larsen | Chief Executive Officer | 0 companies |
| Bo Thomas Dybbro | Management | 0 companies |
| Karsten Kielland | Board of Directors | 0 companies |
| Jens Josefsen | Chairman | 0 companies |
| Aase Østergaard Josefsen | Board of Directors | 0 companies |
| Kim Bruun Pedersen | Board of Directors | 0 companies |
| Johannes Poulsen | Board of Directors | 0 companies |