| Revenue | DKK 362K | -48% |
| EBITDA | DKK 64K | -65% |
| Net profit | DKK 482K | -28% |
| Total assets | DKK 2,3M | -6% |
| Equity | DKK 2,3M | +27% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 194 | -507 | 680 | -247 | 1.380 | 1.103 | 1.072 | 920 | 1.188 | 1.501 | 852 | 690 | 362 |
| Staff expenses | -3.082 | -2.352 | -921 | -77 | -0 | -0 | -0 | -192 | -907 | -738 | -390 | -505 | -298 |
| EBITDA | -2.888 | -2.859 | -241 | -170 | -42 | -197 | 67 | -17 | 281 | 763 | 462 | 185 | 64 |
| Depreciation & amort. | -28 | -28 | -28 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | -10 |
| EBIT | -2.916 | -2.887 | -269 | -170 | -42 | -197 | 67 | -17 | 281 | 763 | 462 | 181 | 54 |
| Net financials | -303 | -86 | -134 | -24 | -13 | -11 | 0 | -10 | -31 | -24 | -19 | 519 | 443 |
| Profit before tax | -1.609 | -2.973 | -402 | -194 | -55 | -208 | 67 | -27 | 313 | 739 | 443 | 701 | 498 |
| Tax | 805 | -727 | -150 | -0 | -0 | -0 | -0 | -0 | 72 | 167 | 103 | 34 | 16 |
| Net profit | -2.414 | -2.246 | -252 | -194 | -55 | -208 | 67 | -27 | 240 | 572 | 339 | 667 | 482 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.910 | 1.278 | 635 | 433 | 470 | 407 | 481 | 435 | 937 | 1.369 | 1.906 | 2.461 | 2.317 |
| Equity | 1.300 | -946 | 309 | 305 | 250 | 42 | 109 | -98 | 126 | 762 | 1.102 | 1.768 | 2.250 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 609 | 2.224 | 326 | 128 | 220 | 365 | 372 | 534 | 811 | 446 | 643 | 691 | 65 |
| Total debt | 609 | 2.224 | 326 | 128 | 220 | 365 | 372 | 534 | 811 | 446 | 643 | 691 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Management | Management | 2013 | — | — |
BD Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BD-Nova Holding ApS | Company | 100.0% | 100.0% | 2024 |
BAC Impalloy HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Peter Thomsen | Management | 0 companies |
| Benny Dohn | Chief Executive Officer | 0 companies |
| Peter Scheuer Jensen | Chairman | 0 companies |
| Nils Claudi Arlund | Board of Directors | 0 companies |