| Revenue | DKK 1,5M | -9% |
| EBITDA | DKK 367K | +156% |
| Net profit | DKK 134K | +341% |
| Total assets | DKK 3,9M | +2% |
| Equity | DKK 2,9M | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.693 | 4.309 | 4.278 | 4.659 | 3.514 | 3.567 | 3.389 | 2.333 | 2.603 | 1.832 | 1.672 | 1.528 |
| Staff expenses | -3.022 | -3.039 | -3.307 | -2.921 | -2.719 | -2.664 | -2.532 | -2.192 | -2.142 | -1.899 | -1.528 | -1.160 |
| EBITDA | 670 | 1.270 | 971 | 1.737 | 796 | 902 | 858 | 142 | 461 | -67 | 144 | 367 |
| Depreciation & amort. | 270 | 644 | 717 | 841 | -1.061 | -592 | -546 | -282 | -279 | -206 | -195 | -177 |
| EBIT | 400 | 626 | 254 | 896 | -266 | 311 | 312 | -140 | 182 | -273 | -51 | 190 |
| Net financials | -177 | -174 | -171 | -145 | -116 | -84 | -62 | -47 | -41 | -28 | -15 | -14 |
| Profit before tax | 224 | 452 | 83 | 750 | -382 | 226 | 250 | -187 | 141 | -301 | -67 | 176 |
| Tax | 58 | 55 | 17 | 212 | -86 | 49 | 52 | -40 | 31 | -65 | -11 | 42 |
| Net profit | 166 | 397 | 66 | 539 | -296 | 178 | 198 | -147 | 109 | -236 | -56 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.062 | 6.469 | 6.317 | 6.464 | 5.929 | 5.589 | 5.256 | 4.732 | 4.997 | 4.489 | 3.814 | 3.880 |
| Equity | 1.943 | 2.340 | 2.406 | 2.993 | 2.698 | 2.875 | 3.073 | 2.926 | 3.036 | 2.800 | 2.744 | 2.878 |
| Long-term debt | 1.264 | 1.879 | 1.574 | 1.242 | 851 | 581 | 609 | 497 | 451 | 409 | 359 | 0 |
| Short-term debt | 1.554 | 1.854 | 1.918 | 1.643 | 1.882 | 1.584 | 1.051 | 826 | 997 | 837 | 277 | 527 |
| Total debt | 2.818 | 3.733 | 3.492 | 2.885 | 2.732 | 2.165 | 1.660 | 1.323 | 1.448 | 1.245 | 636 | 527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Audit | Audit | 1985 | — | — |
AV Management | Management | 1985 | — | — |
OJ Management | Management | 1985 | — | — |
ML Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
J.A. OTTERUP HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Stougaard | Audit | 0 companies |
| Alex Villy Andersen | Management | 0 companies |
| Ole Jespersen | Management | 0 companies |
| Malene Lykke Eriksen | Management | 0 companies |