| Revenue | DKK 5,5M | +86% |
| EBITDA | DKK 3,3M | +264% |
| Net profit | DKK 34K | -97% |
| Total assets | DKK 60,8M | +11% |
| Equity | DKK 20,7M | +31% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.157 | 5.493 | 5.222 | 9.617 | 3.056 | 3.605 | 1.987 | 1.049 | 3.011 | 3.311 | 6.077 | 2.970 | 5.528 |
| Staff expenses | -789 | -739 | -743 | -866 | -956 | -1.071 | -970 | -1.256 | -1.310 | -1.340 | -1.974 | -1.973 | -2.201 |
| EBITDA | 2.677 | 1.786 | 1.539 | 3.438 | 2.100 | 2.534 | 1.018 | -228 | 1.685 | 1.955 | 4.080 | 908 | 3.301 |
| Depreciation & amort. | 874 | -271 | 690 | 734 | 2.624 | -656 | -656 | -563 | -542 | -555 | -444 | -571 | -589 |
| EBIT | 1.803 | 1.514 | 849 | 2.703 | -524 | 1.878 | 362 | -791 | 1.143 | 1.400 | 3.635 | 337 | 2.712 |
| Net financials | 67 | -313 | -1.656 | -1.370 | -615 | -1.441 | 881 | -514 | -864 | -575 | -1.829 | 789 | -2.557 |
| Profit before tax | 469 | 1.202 | -807 | 1.333 | -1.139 | 437 | 1.242 | -1.305 | 279 | 826 | 1.806 | 1.126 | 155 |
| Tax | -122 | 103 | -363 | 263 | -116 | 270 | -334 | -548 | 7 | 106 | 183 | 67 | 121 |
| Net profit | 592 | 1.098 | -444 | 1.070 | -1.023 | 167 | 1.577 | -758 | 272 | 720 | 1.623 | 1.059 | 34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.494 | 42.939 | 47.216 | 47.590 | 48.741 | 48.466 | 49.631 | 48.137 | 48.661 | 49.218 | 54.992 | 54.858 | 60.822 |
| Equity | 8.979 | 10.700 | 9.926 | 10.895 | 12.492 | 12.701 | 13.777 | 12.558 | 12.720 | 13.326 | 14.835 | 15.776 | 20.694 |
| Long-term debt | 26.411 | 27.896 | 30.617 | 30.980 | 31.258 | 31.085 | 30.825 | 30.794 | 30.885 | 30.451 | 31.028 | 31.167 | 30.687 |
| Short-term debt | 2.281 | 1.415 | 4.110 | 2.889 | 2.217 | 1.580 | 2.059 | 2.140 | 2.399 | 2.669 | 6.175 | 4.830 | 5.542 |
| Total debt | 28.691 | 29.311 | 34.726 | 33.868 | 33.475 | 32.664 | 32.884 | 32.934 | 33.284 | 33.120 | 37.203 | 35.998 | 36.228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Allerslev Frandsen | Founder | 0 companies |
| Peter Allerslev Frandsen | Board of Directors | 0 companies |
| Bo Carsten Nyegaard | Chairman | 0 companies |
| Malene Frandsen | Board of Directors | 0 companies |