| Revenue | DKK -12K | -42% |
| EBITDA | DKK -12K | +42% |
| Net profit | DKK 134K | +16% |
| Total assets | DKK 4,9M | -2% |
| Equity | DKK 4,7M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 105 | 118 | 120 | 118 | 33 | 44 | -38 | -18 | -89 | -23 | -22 | -18 | -20 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -16 | -96 | -96 | -96 | -40 | -0 | -0 | -0 | -0 |
| EBITDA | 105 | 118 | 120 | 118 | 33 | 28 | -134 | -114 | -185 | -63 | -22 | -18 | -20 | -12 |
| Depreciation & amort. | -0 | -0 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -13 |
| EBIT | 105 | 118 | 107 | 105 | 20 | 15 | -147 | -127 | -198 | -76 | -35 | -31 | -33 | -25 |
| Net financials | 733 | 929 | 1.584 | 958 | 1.961 | 529 | 403 | 464 | 43 | 1.133 | 418 | 159 | 170 | 166 |
| Profit before tax | 838 | 1.048 | 1.691 | 1.063 | 1.981 | 544 | 255 | 337 | -155 | 1.057 | 384 | 128 | 137 | 141 |
| Tax | 70 | 93 | 98 | 81 | 17 | 82 | 26 | 40 | 17 | 151 | 58 | 52 | 22 | 7 |
| Net profit | 768 | 954 | 1.593 | 982 | 1.964 | 462 | 229 | 297 | -172 | 906 | 326 | 75 | 115 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.672 | 13.542 | 15.537 | 16.176 | 18.070 | 18.379 | 18.482 | 18.521 | 18.259 | 12.585 | 5.691 | 5.334 | 4.964 | 4.854 |
| Equity | 12.480 | 13.339 | 14.837 | 15.724 | 17.688 | 18.055 | 18.189 | 18.391 | 18.124 | 9.030 | 5.357 | 4.432 | 4.547 | 4.681 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 0 | 0 | 0 |
| Short-term debt | 123 | 123 | 622 | 368 | 290 | 226 | 187 | 18 | 16 | 3.429 | 202 | 768 | 263 | 13 |
| Total debt | 123 | 123 | 622 | 368 | 290 | 226 | 187 | 18 | 16 | 3.429 | 253 | 768 | 263 | 13 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CO Founder | Founder | 2000 | — | — |
LS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Otium II Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Overgaard Rasmussen | Founder | 0 companies |
| Lilian Skyldal Buch | Management | 0 companies |