| Revenue | DKK 5,8M | -977% |
| EBITDA | DKK 3,5M | +152% |
| Net profit | DKK -1,9M | -66% |
| Total assets | DKK 36,6M | -17% |
| Equity | DKK 30,7M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -803 | -243 | -203 | -226 | -277 | -1.625 | -3.805 | -825 | -1.030 | -971 | -1.172 | -1.244 | -657 | 5.758 |
| Staff expenses | -0 | -2.728 | -2.976 | -3.179 | -3.179 | -4.422 | -4.862 | -4.542 | -4.437 | -2.220 | -2.066 | -2.061 | -2.254 | -2.299 |
| EBITDA | -3.418 | -2.678 | -1.745 | -3.434 | -1.992 | -19.721 | -14.515 | -6.266 | -9.357 | 6.763 | -9.046 | 5.540 | -6.740 | 3.516 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -436 | -436 | -436 | -436 | -436 | -436 | -436 | -436 | -354 |
| EBIT | -3.418 | -2.678 | -1.745 | -3.434 | -1.992 | -20.157 | -14.951 | -6.702 | -9.793 | 6.327 | -9.483 | 5.103 | -7.177 | 3.162 |
| Net financials | 24.534 | 37.084 | 25.140 | 17.712 | 15.932 | 28.554 | 19.615 | 13.803 | 12.429 | -2.041 | 19.055 | -9.131 | 3.708 | -7.449 |
| Profit before tax | 21.116 | 34.406 | 23.395 | 14.278 | 13.940 | 8.397 | 4.664 | 7.101 | 2.636 | 4.285 | 9.573 | -4.027 | -3.468 | -4.329 |
| Tax | -101 | -698 | -713 | -747 | -654 | -1.153 | -2.144 | 49 | -830 | 1.349 | -134 | -546 | -2.345 | -2.465 |
| Net profit | 21.216 | 35.104 | 24.108 | 15.025 | 14.594 | 9.551 | 6.808 | 7.053 | 3.466 | 2.936 | 9.707 | -3.481 | -1.123 | -1.865 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.487 | 52.857 | 44.981 | 48.295 | 57.236 | 46.415 | 64.474 | 59.798 | 55.172 | 52.628 | 55.733 | 46.879 | 44.131 | 36.567 |
| Equity | — | 52.473 | 44.579 | 43.615 | 56.617 | 26.141 | 28.863 | 33.634 | 33.426 | 34.703 | 40.192 | 33.649 | 32.492 | 30.662 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 12.902 | 13.770 | 5.878 | 5.387 | 1.894 | 1.402 | 963 | 603 | 0 |
| Short-term debt | 119 | 385 | 403 | 4.680 | 619 | 7.328 | 21.841 | 20.286 | 16.359 | 16.031 | 14.139 | 12.267 | 11.035 | 5.905 |
| Total debt | 119 | 385 | 403 | 4.680 | 619 | 20.231 | 35.611 | 26.164 | 21.746 | 17.925 | 15.541 | 13.230 | 11.639 | 5.905 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PJ Founder | Founder | 1999 | — | — |
MT Management | Management | 2017 | — | — |
HB Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MLW ApS | Company | 50.0% | 50.0% | 2006 |
WAGNER JR. ApS | Company | 33.3% | 33.3% | 2006 |
Egelund Capital ApS | Company | 25.0% | 25.0% | 2006 |
HENRIK BACK ApS | Company | 25.0% | 25.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Johan Sønderby-Wagner | Founder | 0 companies |
| Mia Therese Wagner | Management | 0 companies |
| Henrik Back | Founder | 0 companies |
| Malene Elisabeth Wagner | Board of Directors | 0 companies |
| Morten Oliver Nicolai Wagner | Board of Directors | 0 companies |
| Morten Ludvig Wagner | Chairman | 0 companies |