| Revenue | DKK 18,4M | -2% |
| EBITDA | DKK 4,8M | +53% |
| Net profit | DKK 3,3M | +93% |
| Total assets | DKK 41,4M | -16% |
| Equity | DKK 29,1M | +7% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 2.975 | 218 | -2.542 | — | — | 15.877 | 15.734 | 23.264 | 26.401 | 21.344 | 18.782 | 18.425 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10.899 | -13.574 | -12.596 | -13.078 | -13.375 | -15.619 | -13.591 |
| EBITDA | 4.008 | 3.934 | -14 | -15 | -15 | 3.243 | 3.288 | 4.978 | 2.160 | 10.322 | 13.323 | 7.968 | 3.162 | 4.834 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -725 | -2.122 | -2.921 | -1.268 | -1.261 | -1.156 | -1.121 |
| EBIT | 4.008 | 3.934 | -14 | -15 | -15 | 3.243 | 3.288 | 4.253 | 39 | 7.400 | 12.054 | 6.707 | 2.007 | 3.713 |
| Net financials | 4.211 | 4.222 | 3.274 | 418 | -2.663 | 3.109 | 3.146 | 613 | 70 | 264 | 498 | 611 | 332 | 503 |
| Profit before tax | 4.196 | 4.207 | 3.259 | 404 | -2.679 | 3.088 | 3.131 | 4.866 | 109 | 7.664 | 12.553 | 7.318 | 2.339 | 4.216 |
| Tax | 1.067 | 1.027 | 731 | 176 | -632 | 687 | 645 | 958 | 63 | 1.610 | 2.699 | 1.597 | 641 | 948 |
| Net profit | 3.129 | 3.180 | 2.529 | 228 | -2.047 | 2.401 | 2.486 | 3.908 | 46 | 6.055 | 9.854 | 5.722 | 1.698 | 3.268 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.145 | 9.931 | 12.171 | 7.861 | 10.423 | 13.366 | 16.343 | 37.214 | 35.540 | 41.868 | 45.936 | 39.603 | 49.584 | 41.428 |
| Equity | 7.022 | 7.882 | 10.421 | 7.695 | 5.167 | 7.793 | 10.011 | 14.221 | 14.534 | 20.141 | 26.660 | 25.275 | 27.108 | 29.096 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 731 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.122 | 2.049 | 1.749 | 75 | 5.255 | 5.574 | 6.332 | 22.775 | 20.031 | 21.726 | 19.086 | 14.042 | 22.082 | 12.024 |
| Total debt | 2.122 | 2.049 | 1.749 | 75 | 5.255 | 5.574 | 6.332 | 22.775 | 20.761 | 21.726 | 19.086 | 14.042 | 22.082 | 12.024 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2004 | — | — |
HW Management | Management | 2011 | — | — |
| Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| 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 |
| Nadia Lassen Korsholm | Board of Directors | 0 companies |
| Julia Staunig | Board of Directors | 0 companies |
| Jesper Almstrup | Chairman | 0 companies |