| Revenue | DKK 20,1M | +16% |
| EBITDA | DKK 3,9M | +95% |
| Net profit | DKK 2,2M | +387% |
| Total assets | DKK 27,6M | -22% |
| Equity | DKK 11M | +12% |
| Employees | 63 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -1.593 | -1.587 | -16.220 | — | — | 10.955 | 3.394 | 12.217 | 14.662 | 16.733 | 17.253 | 20.052 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12.573 | -6.935 | -8.947 | -12.573 | -15.220 | -15.260 | -16.164 |
| EBITDA | 605 | -1.224 | -91 | -34 | -237 | -26.779 | -8.941 | -2.975 | -3.591 | 3.165 | 2.088 | 1.513 | 1.993 | 3.884 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.543 | -286 | -1.305 | -295 | -755 | -783 | -778 |
| EBIT | 605 | -1.224 | -91 | -34 | -237 | -26.779 | -8.941 | -4.518 | -3.877 | 1.860 | 1.793 | 758 | 1.210 | 3.106 |
| Net financials | 552 | -1.297 | -1.750 | -1.803 | -16.529 | -27.486 | -10.242 | -427 | -117 | 9 | -16 | -332 | -652 | -294 |
| Profit before tax | 408 | -1.448 | -1.840 | -1.837 | -16.766 | -27.511 | -10.262 | -4.946 | -3.994 | 1.869 | 1.777 | 427 | 558 | 2.812 |
| Tax | 102 | 0 | -263 | -410 | -3.528 | 3.073 | -405 | -2.503 | -249 | -0 | -5.896 | -3.480 | 109 | 621 |
| Net profit | 306 | -1.448 | -1.577 | -1.427 | -13.238 | -30.584 | -9.857 | -2.443 | -3.745 | 1.869 | 7.673 | 3.907 | 450 | 2.191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.283 | 11.253 | 10.059 | 8.974 | 8.518 | 653 | 6.312 | 18.407 | 14.332 | 16.308 | 21.235 | 33.700 | 35.564 | 27.576 |
| Equity | 3.711 | 2.263 | 686 | -741 | -13.979 | -44.563 | -54.421 | 3.136 | 1.892 | 3.760 | 11.433 | 11.340 | 9.789 | 10.980 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 364 | 500 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.572 | 8.990 | 9.373 | 9.715 | 22.498 | 28.008 | 60.733 | 15.270 | 12.077 | 12.048 | 9.368 | 21.858 | 25.029 | 16.595 |
| Total debt | 8.572 | 8.990 | 9.373 | 9.715 | 22.498 | 28.008 | 60.733 | 15.270 | 12.441 | 12.548 | 9.368 | 21.858 | 25.029 | 16.595 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2001 | — | — |
HW Management | Management | 2011 | — | — |
| Audit | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wagner Copenhagen ApS | Company | 100.0% | 100.0% | 2019 |
HWAP A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Wagner Pedersen | Management | 0 companies |
| Helle Wagner Pedersen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Louise Wagner Christensen | Board of Directors | 0 companies |
| Trine Wagner | Board of Directors | 0 companies |
| Emilie Wagner Pedersen | Board of Directors | 0 companies |