| Revenue | DKK 68,2M | -12% |
| EBITDA | DKK 2,7M | -82% |
| Net profit | DKK -2,4M | -128% |
| Total assets | DKK 149,6M | +5% |
| Equity | DKK 28,6M | -8% |
| Employees | 111 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 54.400 | 70.816 | 78.706 | 77.215 | 68.243 |
| Staff expenses | -54.543 | -60.837 | -46.748 | -47.276 | -47.749 |
| EBITDA | 1.920 | 7.438 | 17.468 | 14.484 | 2.664 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.920 | 7.438 | 17.468 | 14.484 | 2.664 |
| Net financials | -2.668 | -2.734 | -5.133 | -3.903 | -5.578 |
| Profit before tax | -748 | 4.704 | 12.335 | 10.581 | -2.914 |
| Tax | -524 | 1.177 | 2.513 | 2.113 | -507 |
| Net profit | -224 | 3.527 | 9.822 | 8.468 | -2.407 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 181.098 | 156.136 | 154.585 | 142.971 | 149.566 |
| Equity | 101.899 | 65.433 | 37.045 | 31.013 | 28.607 |
| Long-term debt | 32.688 | 36.997 | 46.948 | 44.700 | 56.523 |
| Short-term debt | 35.348 | 41.712 | 54.817 | 56.565 | 54.186 |
| Total debt | 68.036 | 78.709 | 101.765 | 101.265 | 110.709 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
OW Chief Executive Officer | Chief Executive Officer | 2025 |
MH Deputy | Deputy | 2023 |
| Former (8) | ||
TC Deputy | Deputy | 2023 – 2024 |
TR | Deputy | 2020 – 2023 |
| Deputy | 2018 – 2020 | |
JV Chief Executive Officer | Chief Executive Officer | 2020 – 2024 |
HR Management | Management | 2018 – 2018 |
PA Management | Management | 2018 – 2018 |
FJ Chief Executive Officer | Chief Executive Officer | 2024 – 2025 |
MS Chief Executive Officer | Chief Executive Officer | 2018 – 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (6) | ||
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Board of Directors | 2018 | |
| Chairman | 2018 | |
| Board of Directors | 2020 | |
| Board of Directors | 2018 | |
| Former (7) | ||
| Board of Directors | 2018 – 2019 | |
| Board of Directors | 2018 – 2019 | |
| Chairman | 2018 – 2018 | |
| Board of Directors | 2019 – 2022 | |
| Board of Directors | 2018 – 2023 | |
| Chairman | 2018 – 2018 | |
UL | Board of Directors | 2018 – 2018 |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Clausen | Deputy | 0 companies |
| Tommy Rylander Mose Johannsen | Deputy | 0 companies |
| Sivram Prasath Karupuswamy Ganapathy | Deputy | 0 companies |
| Jeppe Vestergaard Lund | Chief Executive Officer | 0 companies |
| Henrik Rasmussen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Oscar William Gunner | Chief Executive Officer | 0 companies |
| Frank Jacobsen | Chief Executive Officer | 0 companies |
| Michael Hjortgaard Olsen | Deputy | 0 companies |
| Mogens Stampe Rüdiger | Chief Executive Officer | 0 companies |
| Hans Morten Bligaard | Board of Directors | 0 companies |
| Troels Rytter Larsen | Board of Directors | 0 companies |
| Karin Nielsen | Board of Directors | 0 companies |
| Anette Ilsøe | Board of Directors | 0 companies |
| Thomas Jeffrey Malherbes Gullacksen | Chairman | 0 companies |
| Lars Aage Sørensen | Board of Directors | 0 companies |
| Gitte Laila Hansen | Board of Directors | 0 companies |
| Carl Fredrik Sverdrup | Board of Directors | 0 companies |
| Gert Richard Lykke Andersen | Chairman | 0 companies |
| Vagn Balle Hundebøll | Chairman | 0 companies |
| Allan Theis Stjerndrup | Board of Directors | 0 companies |
| Ulf Lund | Board of Directors | 0 companies |
| Hiten Ramniklal Shah | Board of Directors | 0 companies |