| Revenue | DKK -11K | -29% |
| EBITDA | DKK -11K | +29% |
| Net profit | DKK -430K | -18% |
| Total assets | DKK 83K | +967% |
| Equity | DKK -9,6M | +1% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -193 | -935 | -3.585 | -8.762 | -16.691 | 15 | -32 | -49 | -30 | -9 | -6 | -20 | -15 | -11 |
| Staff expenses | -1.225 | -832 | -2.796 | -8.860 | -13.350 | -0 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.418 | -1.767 | -6.381 | -17.622 | -30.041 | 15 | -18 | -49 | -30 | -9 | -6 | -20 | -15 | -11 |
| Depreciation & amort. | 29 | 102 | -146 | -256 | -193 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.447 | -1.869 | -6.527 | -17.879 | -30.235 | 15 | -18 | -49 | -30 | -9 | -6 | -20 | -15 | -11 |
| Net financials | -81 | -153 | -367 | -48 | -62 | -1.139 | -1.020 | -781 | -796 | -838 | -877 | -904 | -476 | -481 |
| Profit before tax | -1.529 | -2.022 | -6.894 | -17.927 | -30.297 | -1.124 | -1.038 | -831 | -826 | -847 | -883 | -923 | -491 | -492 |
| Tax | -377 | -440 | -897 | -4.516 | -7.120 | -243 | -329 | -178 | -0 | -92 | -14 | -341 | -125 | -62 |
| Net profit | -1.152 | -1.582 | -5.996 | -13.411 | -23.177 | -881 | -709 | -653 | -826 | -755 | -869 | -583 | -366 | -430 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.539 | 3.217 | 16.647 | 26.094 | 28.699 | 8.292 | 267 | 191 | 4 | 4 | 17 | 23 | 8 | 83 |
| Equity | 82 | -1.125 | -7.122 | -20.533 | -13.710 | -14.591 | -15.300 | -15.953 | -16.779 | -17.534 | -18.402 | -9.685 | -9.700 | -9.625 |
| Long-term debt | 1.000 | 1.929 | 22.712 | 32.662 | 23.920 | 19.400 | 15.536 | 16.128 | 16.768 | 17.527 | 18.414 | 9.701 | 9.701 | 9.701 |
| Short-term debt | 2.457 | 2.413 | 1.056 | 13.966 | 18.489 | 3.483 | 31 | 15 | 15 | 10 | 5 | 7 | 7 | 7 |
| Total debt | 3.457 | 4.342 | 23.768 | 46.627 | 42.409 | 22.883 | 15.567 | 16.143 | 16.783 | 17.537 | 18.419 | 9.708 | 9.708 | 9.708 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Founder | Founder | 2005 | — | — |
SK Management | Management | 2014 | — | — |
MP Management | Management | 2011 | — | — |
EG Management | Management | 2021 | — | — |
NH Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2012 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Deputy Chairman | 2012 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Otium Danmark ApS | Company | 100.0% | 100.0% | 2019 |
BANG-KJELLERUP INVEST ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Mielke Schousen | Founder | 0 companies |
| Søren Kjellerup Jensen | Management | 0 companies |
| Morten Pedersen Ortwed | Management | 0 companies |
| Elsebeth Gutheil Stoker | Management | 0 companies |
| Nicolai Hommelhoff | Management | 0 companies |
| Nemanja Stankovic | Board of Directors | 0 companies |
| Bo Sandby | Board of Directors | 0 companies |
| Jeppe Heilmann Risum | Board of Directors | 0 companies |
| Per Lilholt | Chairman | 0 companies |
| Jakob Østervang | Deputy Chairman | 0 companies |
| Jesper Grove Bang | Deputy Chairman | 0 companies |
| Andreas Haugstrup Hommelhoff | Chairman | 0 companies |
| Ivan Jæger Christiansen | Board of Directors | 0 companies |
| Stefan Rosenlund | Board of Directors | 0 companies |
| Henrik Winther Larsen | Board of Directors | 0 companies |