| Revenue | DKK 376K | -9% |
| EBITDA | DKK 86K | -53% |
| Net profit | DKK 80K | -46% |
| Total assets | DKK 457K | -14% |
| Equity | DKK 342K | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.230 | -1.020 | 106 | 337 | 142 | 191 | 248 | 297 | 125 | 227 | 394 | 413 | 376 |
| Staff expenses | -355 | -182 | -43 | -206 | -163 | -180 | -176 | -210 | -53 | -118 | -232 | -229 | -291 |
| EBITDA | -1.586 | -1.203 | 64 | 132 | -22 | 37 | 72 | 87 | 72 | 109 | 163 | 184 | 86 |
| Depreciation & amort. | -15 | -15 | -15 | -11 | -5 | 13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.601 | -1.218 | 49 | 120 | -27 | 24 | 72 | 87 | 72 | 109 | 163 | 184 | 86 |
| Net financials | -215 | -25 | -17 | -10 | -0 | -5 | -8 | -1 | -0 | -1 | -1 | 6 | 17 |
| Profit before tax | -1.816 | -1.242 | 32 | 110 | -27 | 19 | 64 | 87 | 72 | 108 | 162 | 189 | 102 |
| Tax | -0 | -551 | -495 | -9 | -5 | 64 | 14 | 19 | 16 | 24 | 36 | 42 | 23 |
| Net profit | -1.816 | -691 | 526 | 120 | -21 | -45 | 50 | 67 | 56 | 84 | 126 | 148 | 80 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123 | 458 | 729 | 693 | 653 | 459 | 464 | 491 | 542 | 499 | 449 | 534 | 457 |
| Equity | -1.682 | -509 | 459 | 478 | 357 | 312 | 362 | 367 | 424 | 358 | 385 | 407 | 342 |
| Long-term debt | 1.767 | 844 | 249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 39 | 122 | 21 | 215 | 296 | 147 | 102 | 124 | 119 | 141 | 64 | 127 | 115 |
| Total debt | 1.806 | 967 | 270 | 215 | 296 | 147 | 102 | 124 | 119 | 141 | 64 | 127 | 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MULTISPORT TECHNOLOGY INNOVATION ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Stougaard | Chief Executive Officer | 0 companies |
| Marianne Lykke Sørensen | Board of Directors | 0 companies |
| Steen Rehné | Board of Directors | 0 companies |
| Michael Holm Johansen | Chairman | 0 companies |
| Morten Stærdahl Andersen | Chairman | 0 companies |
| Tonny Vest | Board of Directors | 0 companies |
| Anders Haack Ibsen | Board of Directors | 0 companies |