| Revenue | DKK 622K | -6% |
| EBITDA | DKK 529K | -26% |
| Net profit | DKK 263K | -26% |
| Total assets | DKK 13,3M | +0% |
| Equity | DKK 6,5M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 1.162 | 2.044 | 2.907 | 4.435 | 2.332 | 1.813 | 1.140 | 490 | 646 | 602 | 303 | 663 | 622 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6 | 1.162 | 2.044 | 10.907 | 7.976 | 2.957 | 1.791 | -510 | 490 | 1.046 | 752 | 253 | 711 | 529 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | 1.162 | 2.044 | 10.907 | 7.976 | 2.957 | 1.791 | -510 | 490 | 1.046 | 752 | 253 | 711 | 529 |
| Net financials | 31 | -531 | -1.262 | -1.155 | -1.008 | -799 | -468 | -218 | 127 | -7 | -70 | -175 | -255 | -192 |
| Profit before tax | 37 | 631 | 782 | 9.752 | 6.967 | 2.158 | 1.323 | -728 | 617 | 1.039 | 682 | 78 | 456 | 337 |
| Tax | 9 | 158 | 192 | 2.172 | 1.533 | 475 | 291 | -160 | 132 | 229 | 150 | 17 | 100 | 74 |
| Net profit | 28 | 473 | 590 | 7.580 | 5.435 | 1.683 | 1.032 | -568 | 485 | 810 | 532 | 61 | 356 | 263 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 245 | 44.890 | 44.012 | 51.987 | 54.715 | 35.897 | 34.820 | 22.514 | 22.284 | 10.215 | 13.300 | 13.069 | 13.286 | 13.318 |
| Equity | 235 | 708 | 1.298 | 8.878 | 14.313 | 15.996 | 17.028 | 16.460 | 16.945 | 5.255 | 5.787 | 5.848 | 6.203 | 6.466 |
| Long-term debt | 0 | 40.000 | 37.000 | 39.000 | 28.000 | 14.000 | 0 | 3.461 | 3.430 | 0 | 5.770 | 5.623 | 5.370 | 5.074 |
| Short-term debt | 10 | 4.182 | 5.714 | 2.356 | 9.582 | 3.809 | 15.776 | 1.705 | 973 | 3.886 | 636 | 503 | 606 | 691 |
| Total debt | 10 | 44.182 | 42.714 | 41.356 | 37.582 | 17.809 | 15.776 | 5.165 | 4.403 | 3.886 | 6.406 | 6.126 | 5.976 | 5.765 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AK Management | Management | 2013 | — | — |
UR Management | Management | 2008 | — | — |
OD Management | Management | 2013 | — | — |
MF Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOAX HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Anette Kjærulff Nielsen | Management | 0 companies |
| Ulla Rose Dambo | Management | 0 companies |
| Orla Dambo | Management | 0 companies |
| Michael Frank Nielsen | Management | 0 companies |