| Revenue | DKK -1,1M | -17% |
| EBITDA | DKK -3,5M | +65% |
| Net profit | DKK 16,7M | -58% |
| Total assets | DKK 375,3M | -3% |
| Equity | DKK 354,7M | -2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | -803 | -1.307 | -1.082 |
| Staff expenses | -4.227 | -3.487 | -3.491 | -8.597 | -2.388 |
| EBITDA | -5.269 | -4.476 | -4.294 | -9.910 | -3.470 |
| Depreciation & amort. | -40 | -92 | -91 | -80 | -78 |
| EBIT | -5.309 | -4.568 | -4.385 | -9.990 | -3.548 |
| Net financials | 51.117 | 18.709 | -29.363 | 58.799 | 24.285 |
| Profit before tax | 45.805 | 14.141 | -33.748 | 48.809 | 20.737 |
| Tax | 2.251 | 1.062 | -1.378 | 8.876 | 4.083 |
| Net profit | 43.554 | 13.079 | -32.370 | 39.933 | 16.654 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 530.300 | 458.268 | 427.483 | 388.877 | 375.343 |
| Equity | 358.781 | 367.860 | 334.503 | 362.439 | 354.732 |
| Long-term debt | 89.680 | 31.100 | 31.100 | 11.100 | 11.100 |
| Short-term debt | 81.839 | 59.308 | 61.880 | 15.338 | 9.511 |
| Total debt | 171.519 | 90.408 | 92.980 | 26.438 | 20.611 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OW Management | Management | 1994 |
| Former (3) | ||
PB Management | Management | 1994 – 1995 |
OS Management | Management | 1996 – 2024 |
HA Audit | Audit | 1994 – 1995 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Ole Steffensen | Management | 0 companies |
| Olav Würtz Hansen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Ulla Fredslund Hansen | Board of Directors | 0 companies |