| Revenue | DKK -1,6M | -207% |
| EBITDA | DKK -3,1M | -1794% |
| Net profit | DKK -4,2M | -490% |
| Total assets | DKK 5,1M | -2% |
| Equity | DKK 1,6M | +234% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.541 | -2.378 | 3.261 | 2.881 | 2.503 | 2.300 | 1.142 | 1.402 | 1.901 | 3.313 | 3.107 | 1.791 | 1.540 | -1.644 |
| Staff expenses | -2.609 | -2.682 | -2.189 | -1.807 | -1.870 | -1.807 | -550 | -1.964 | -1.694 | -1.277 | -1.420 | -1.311 | -1.299 | -1.424 |
| EBITDA | -68 | 552 | 1.072 | 1.074 | 633 | 493 | 592 | -562 | 207 | 2.036 | 1.687 | 480 | 181 | -3.068 |
| Depreciation & amort. | 341 | -124 | -167 | -192 | -227 | -263 | -247 | -663 | -587 | -708 | -825 | -940 | -671 | -556 |
| EBIT | -409 | 428 | 905 | 882 | 406 | 230 | 345 | -1.225 | -380 | 1.327 | 862 | -461 | -490 | -3.624 |
| Net financials | -150 | -196 | -114 | -103 | -69 | -143 | -154 | -277 | -373 | -311 | -446 | -359 | -412 | -466 |
| Profit before tax | -266 | 593 | 791 | 779 | 337 | 87 | 191 | -1.502 | -753 | 1.017 | 416 | -819 | -902 | -4.090 |
| Tax | 146 | 139 | 201 | 187 | 77 | 21 | 39 | -229 | -440 | 179 | 62 | -174 | -195 | 84 |
| Net profit | -413 | 454 | 590 | 592 | 260 | 66 | 152 | -1.273 | -313 | 837 | 355 | -645 | -707 | -4.174 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.709 | 5.415 | 6.048 | 6.224 | 7.019 | 5.062 | 6.653 | 6.459 | 7.152 | 7.536 | 8.712 | 6.610 | 5.265 | 5.136 |
| Equity | 1.574 | 1.121 | 1.711 | 2.168 | 2.290 | 2.216 | 2.368 | 1.095 | 782 | 1.476 | 1.831 | 1.186 | 479 | 1.598 |
| Long-term debt | 799 | -592 | 865 | 809 | 551 | 695 | 673 | 1.618 | 1.401 | 1.619 | 1.226 | 269 | 0 | 3.000 |
| Short-term debt | 3.335 | -3.702 | 3.472 | 3.247 | 4.160 | 2.137 | 3.560 | 3.746 | 4.969 | 4.217 | 5.369 | 5.043 | 4.786 | 538 |
| Total debt | 4.134 | -4.294 | 4.337 | 4.056 | 4.711 | 2.832 | 4.233 | 5.365 | 6.370 | 5.836 | 6.595 | 5.312 | 4.786 | 3.538 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Management | Management | 1990 | — | — |
PH Management | Management | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2006 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OW ApS | Company | 33.3% | 33.3% | 2025 |
Change Ventures ApS | Company | 33.3% | 33.3% | 2025 |
| Individual | 20.0% | 20.0% | 2025 | |
ZJ Group ApS | Company | 33.3% | 33.3% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Witthøft Petersen | Management | 0 companies |
| Poul Henning Pedersen | Management | 0 companies |
| Jacob Jelsing | Chairman | 0 companies |
| Adam Christian Harhoff | Chairman | 0 companies |
| Steen Erik Mønsted | Chairman | 0 companies |
| Jens Peter Zinck | Board of Directors | 0 companies |
| Johan Fløe Svenningsen | Chairman | 0 companies |
| Kristine Askvad Hviid Klæbel | Board of Directors | 0 companies |