| Revenue | DKK 3M | +1% |
| EBITDA | DKK 1,6M | -2% |
| Net profit | DKK 1,2M | -5% |
| Total assets | DKK 6M | -3% |
| Equity | DKK 3,7M | -1% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.411 | 4.142 | 3.316 | 2.985 | 3.017 |
| Staff expenses | -1.011 | -1.125 | -1.418 | -1.365 | -1.434 |
| EBITDA | 2.323 | 3.017 | 1.898 | 1.619 | 1.584 |
| Depreciation & amort. | -44 | -44 | -44 | -0 | -0 |
| EBIT | 2.279 | 2.973 | 1.854 | 1.619 | 1.584 |
| Net financials | -18 | -24 | 91 | 39 | 4 |
| Profit before tax | 2.262 | 2.949 | 1.945 | 1.658 | 1.587 |
| Tax | 498 | 646 | 405 | 357 | 350 |
| Net profit | 1.764 | 2.303 | 1.540 | 1.301 | 1.237 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.206 | 8.310 | 7.230 | 6.247 | 6.029 |
| Equity | 4.113 | 4.578 | 3.827 | 3.692 | 3.662 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.093 | 3.732 | 3.403 | 2.555 | 2.366 |
| Total debt | 4.093 | 3.732 | 3.403 | 2.555 | 2.366 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
OW Founder | Founder | 2003 |
JW Founder | Founder | 2003 |
MW Management | Management | 2003 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2003 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Westenholz Pedersen | Founder | 0 companies |
| John Westenholz Pedersen | Founder | 0 companies |
| Martin Westenholz Aarup | Management | 0 companies |
| Allan Vinther Laban | Board of Directors | 0 companies |
| Andrea Westenholz Pedersen | Board of Directors | 0 companies |