| Revenue | DKK 10M | +4% |
| EBITDA | DKK 2,5M | -12% |
| Net profit | DKK 1,9M | -11% |
| Total assets | DKK 12,3M | +8% |
| Equity | DKK 8,5M | +11% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.487 | 3.838 | 3.106 | 3.275 | 4.359 | 5.826 | 5.581 | 5.925 | 6.690 | 8.167 | 8.663 | 9.576 | 9.975 |
| Staff expenses | -1.310 | -2.501 | -2.847 | -3.174 | -3.153 | -4.110 | -4.348 | -4.617 | -5.159 | -5.950 | -6.564 | -6.791 | -7.524 |
| EBITDA | 1.177 | 1.336 | 14 | 102 | 1.206 | 1.716 | 1.233 | 1.308 | 1.531 | 2.217 | 2.099 | 2.784 | 2.451 |
| Depreciation & amort. | 139 | -219 | -205 | -234 | -254 | -194 | -110 | -56 | -69 | -37 | -52 | -92 | -92 |
| EBIT | 1.039 | 1.118 | -191 | -133 | 952 | 1.522 | 1.124 | 1.252 | 1.462 | 2.180 | 2.047 | 2.692 | 2.359 |
| Net financials | -33 | -45 | -12 | -28 | -40 | -128 | -33 | -4 | 160 | -20 | -11 | -2 | 41 |
| Profit before tax | 1.006 | 1.072 | -115 | -89 | 912 | 1.394 | 1.090 | 1.248 | 1.622 | 2.160 | 2.036 | 2.690 | 2.400 |
| Tax | 253 | 265 | 44 | 36 | 203 | 307 | 240 | 276 | 358 | 479 | 447 | 596 | 531 |
| Net profit | 753 | 807 | -159 | -125 | 710 | 1.087 | 851 | 972 | 1.264 | 1.681 | 1.589 | 2.093 | 1.870 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.902 | 5.222 | 6.081 | 7.101 | 6.814 | 6.908 | 5.246 | 5.106 | 8.071 | 9.787 | 10.530 | 11.402 | 12.325 |
| Equity | 1.647 | 1.455 | 1.295 | 1.170 | 1.880 | 1.924 | 2.774 | 3.321 | 4.585 | 5.634 | 6.383 | 7.682 | 8.502 |
| Long-term debt | 0 | 455 | 394 | 265 | 196 | 0 | 0 | 122 | 400 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.251 | 3.296 | 4.391 | 5.665 | 4.738 | 4.984 | 2.472 | 1.663 | 3.085 | 4.153 | 4.140 | 3.713 | 3.822 |
| Total debt | 2.251 | 3.751 | 4.786 | 5.930 | 4.934 | 4.984 | 2.472 | 1.785 | 3.486 | 4.153 | 4.140 | 3.713 | 3.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LW Management | Management | 2017 | — | — |
BW Management | Management | 2008 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Brothers Capital Holding ApS | Company | 33.3% | 33.3% | 2023 |
Telborg Holding ApS | Company | 33.3% | 33.3% | 2023 |
S. Wedege Holding ApS | Company | 25.0% | 25.0% | 2023 |
RENTAS ApS | Company | 66.7% | 66.7% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Wedege | Management | 0 companies |
| Bobbie Wedege | Management | 0 companies |
| Steffen Wedege | Chief Executive Officer | 0 companies |
| Kim Elmose Eriksen | Board of Directors | 0 companies |
| Philip Baruch | Chairman | 0 companies |
| Nathan Baruch | Board of Directors | 0 companies |
| Susan Friis Grue | Board of Directors | 0 companies |
| Jan Grubak | Board of Directors | 0 companies |