| Revenue | DKK 3,6M | -16% |
| EBITDA | DKK -651K | -179% |
| Net profit | DKK -1,9M | -802% |
| Total assets | DKK 12,3M | -6% |
| Equity | DKK 1,2M | -62% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.411 | 2.962 | 3.341 | 2.401 | 2.809 | 2.812 | 3.236 | 3.927 | 4.439 | 4.172 | 4.275 | 5.248 | 4.302 | 3.598 |
| Staff expenses | -2.849 | -2.356 | -2.155 | -2.174 | -1.980 | -1.844 | -2.089 | -2.324 | -3.013 | -2.942 | -3.450 | -3.673 | -3.483 | -4.249 |
| EBITDA | 211 | 606 | 1.186 | 226 | 829 | 968 | 1.146 | 1.603 | 1.425 | 1.230 | 825 | 1.380 | 819 | -651 |
| Depreciation & amort. | 406 | -333 | -316 | -308 | -299 | -224 | -199 | -219 | -278 | -343 | -257 | -523 | -645 | -549 |
| EBIT | -194 | 274 | 870 | -82 | 530 | 744 | 947 | 1.384 | 1.147 | 887 | 568 | 857 | 174 | -1.200 |
| Net financials | -353 | -442 | -442 | -407 | -470 | -547 | -97 | -265 | -395 | -499 | -124 | 1.226 | -430 | -1.018 |
| Profit before tax | -547 | -168 | 429 | -489 | 61 | 198 | 508 | 924 | 931 | 859 | 444 | 2.083 | -257 | -2.218 |
| Tax | -91 | -30 | 90 | -100 | 36 | 87 | 151 | 229 | 189 | 86 | 75 | 106 | -51 | -365 |
| Net profit | -456 | -138 | 339 | -389 | 25 | 110 | 357 | 695 | 742 | 773 | 369 | 1.977 | -205 | -1.854 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.572 | 6.756 | 6.706 | 6.657 | 6.136 | 6.241 | 6.829 | 6.671 | 6.374 | 7.137 | 12.527 | 16.167 | 13.175 | 12.332 |
| Equity | -1.319 | -1.456 | -1.117 | -1.506 | -1.481 | -1.371 | -1.014 | -319 | 423 | 1.196 | 3.607 | 5.584 | 3.004 | 1.150 |
| Long-term debt | 2.049 | 2.891 | 1.893 | 2.887 | 2.816 | 1.833 | 2.984 | 2.694 | 2.593 | 2.153 | 2.989 | 5.603 | 4.667 | 4.695 |
| Short-term debt | 6.740 | 5.249 | 5.596 | 5.001 | 4.490 | 5.437 | 4.521 | 3.970 | 2.990 | 3.482 | 4.975 | 3.920 | 4.496 | 5.842 |
| Total debt | 8.789 | 8.141 | 7.489 | 7.888 | 7.306 | 7.271 | 7.504 | 6.663 | 5.583 | 5.636 | 7.964 | 9.523 | 9.162 | 10.537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OW Founder | Founder | 1992 | — | — |
AS Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALLAN SØRENSEN HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Weise | Founder | 0 companies |
| Allan Sørensen | Management | 0 companies |