| Revenue | DKK 39,3M | +7% |
| EBITDA | DKK 9,3M | -24% |
| Net profit | DKK 4,7M | -31% |
| Total assets | DKK 61,8M | -1% |
| Equity | DKK 23,5M | +14% |
| Employees | 60 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 28.260 | 25.212 | 25.254 | 25.464 | 29.570 | 36.711 | 39.312 |
| Staff expenses | -19.584 | -17.744 | -17.211 | -17.528 | -19.495 | -24.579 | -30.040 |
| EBITDA | 8.675 | 7.468 | 8.043 | 7.936 | 10.075 | 12.132 | 9.272 |
| Depreciation & amort. | -4.091 | -3.885 | -4.302 | -4.104 | -2.428 | -2.277 | -2.290 |
| EBIT | 4.585 | 3.583 | 3.740 | 3.832 | 7.647 | 9.855 | 6.982 |
| Net financials | -2.469 | -1.418 | -1.099 | -858 | -991 | -959 | -792 |
| Profit before tax | 2.116 | 2.165 | 2.641 | 2.974 | 6.656 | 8.896 | 6.190 |
| Tax | 238 | 547 | 522 | 918 | 1.396 | 1.967 | 1.441 |
| Net profit | 1.878 | 1.618 | 2.119 | 2.057 | 5.260 | 6.929 | 4.749 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 57.604 | 53.897 | 49.523 | 44.804 | 54.735 | 62.629 | 61.774 |
| Equity | 5.041 | 6.659 | 8.777 | 9.217 | 12.477 | 20.526 | 23.450 |
| Long-term debt | 3.863 | 2.648 | 1.382 | 0 | 0 | 0 | 0 |
| Short-term debt | 48.422 | 44.149 | 39.033 | 35.283 | 42.153 | 41.160 | 37.555 |
| Total debt | 52.285 | 46.798 | 40.415 | 35.283 | 42.153 | 41.160 | 37.555 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CP Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
BD Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BAC Impalloy HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Peter Thomsen | Chief Executive Officer | 0 companies |
| Benny Dohn | Management | 0 companies |
| Søren Blandford Houlberg | Chairman | 0 companies |
| Jérôme Crouzillac | Board of Directors | 0 companies |
| Otto Vinther Christensen | Chairman | 0 companies |
| Torben Leif Thomsen | Board of Directors | 0 companies |
| Kim Bonde | Board of Directors | 0 companies |
| Niels Aage Rahbek | Board of Directors | 0 companies |