| Revenue | DKK 32K | +85% |
| EBITDA | DKK 32K | +85% |
| Net profit | DKK 32K | +85% |
| Total assets | DKK 71K | +247% |
| Equity | DKK -1,3M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 392 | 393 | 241 | 177 | 175 | 128 | 1 | -20 | 79 | 23 | 5 | 17 | 32 |
| Staff expenses | -587 | -335 | -438 | -455 | -338 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -195 | 59 | -197 | -278 | -162 | 128 | 1 | -20 | 79 | 23 | 5 | 17 | 32 |
| Depreciation & amort. | -33 | -35 | -8 | -11 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -228 | 23 | -205 | -289 | -171 | 128 | 1 | -20 | 79 | 23 | 5 | 17 | 32 |
| Net financials | -10 | -16 | -15 | -9 | 1 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 |
| Profit before tax | -237 | 7 | -220 | -298 | -170 | 128 | 1 | -20 | 79 | 22 | 5 | 17 | 32 |
| Tax | -0 | -0 | -0 | -0 | -0 | 30 | 100 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -237 | 7 | -220 | -298 | -170 | 98 | -99 | -20 | 79 | 22 | 5 | 17 | 32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 968 | 963 | 1.133 | 1.359 | 1.320 | 144 | 17 | 7 | 97 | 82 | 86 | 21 | 71 |
| Equity | -449 | -442 | -662 | -960 | -1.486 | -1.388 | -1.487 | -1.507 | -1.428 | -1.406 | -1.401 | -1.384 | -1.324 |
| Long-term debt | 750 | 750 | 900 | 1.250 | 1.550 | 1.500 | 1.500 | 1.500 | 1.400 | 1.400 | 1.400 | 1.375 | 1.375 |
| Short-term debt | 667 | 655 | 895 | 1.069 | 1.256 | 32 | 5 | 14 | 124 | 88 | 88 | 29 | 20 |
| Total debt | 1.417 | 1.405 | 1.795 | 2.319 | 2.806 | 1.532 | 1.505 | 1.514 | 1.524 | 1.488 | 1.488 | 1.404 | 1.395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Audit | Audit | 2010 | — | — |
BO Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OTTERSTRØM HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Munk Thomsen | Audit | 0 companies |
| Bo Otterstrøm | Management | 0 companies |