| Revenue | DKK 2,6M | +0% |
| EBITDA | DKK 709K | +172% |
| Net profit | DKK 130K | +100% |
| Total assets | DKK 322,7M | +9% |
| Equity | DKK 115,1M | +0% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.054 | 1.079 | 2.898 | 2.820 | 3.118 | 3.593 | 3.526 | 3.626 | 2.642 | 2.632 |
| Staff expenses | -4.433 | -3.661 | -2.822 | -2.778 | -2.557 | -2.622 | -2.691 | -2.814 | -3.624 | -1.924 |
| EBITDA | -379 | -2.620 | 55 | 41 | 561 | 971 | 835 | 812 | -982 | 709 |
| Depreciation & amort. | -221 | -267 | -126 | -105 | -71 | -105 | -85 | -161 | -154 | -167 |
| EBIT | -600 | -2.887 | -71 | -64 | 490 | 866 | 750 | 651 | -1.136 | 541 |
| Net financials | -12.621 | 1.479 | -1.963 | -12.843 | -9.876 | -1.291 | -10.664 | -34.972 | -35.889 | -568 |
| Profit before tax | -13.220 | -1.408 | -2.034 | -12.907 | -9.386 | -424 | -9.915 | -34.321 | -37.024 | -26 |
| Tax | -132 | -482 | 67 | -75 | 9 | 34 | 21 | 43 | -963 | -156 |
| Net profit | -13.089 | -926 | -2.101 | -12.832 | -9.395 | -458 | -9.936 | -34.364 | -36.062 | 130 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 123.536 | 320.782 | 371.367 | 442.467 | 429.842 | 402.966 | 371.884 | 345.023 | 296.929 | 322.718 |
| Equity | 121.006 | 120.080 | 117.979 | 105.147 | 95.752 | 95.295 | 85.359 | 50.995 | 114.933 | 115.063 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.530 | 200.702 | 253.388 | 337.320 | 334.089 | 307.672 | 286.525 | 294.028 | 181.996 | 207.655 |
| Total debt | 2.530 | 200.702 | 253.388 | 337.320 | 334.089 | 307.672 | 286.525 | 294.028 | 181.996 | 207.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2014 | — | — |
JB Management | Management | 2014 | — | — |
MZ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WERNSING SCANDINAVIA ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lene Vinge Rasmussen | Management | 0 companies |
| Jørgen Bonde Østergaard | Management | 0 companies |
| Martin Zwinkels | Chief Executive Officer | 0 companies |
| Stefan Wernsing | Chairman | 0 companies |
| Lukas Wernsing | Board of Directors | 0 companies |
| Martin Kuper | Board of Directors | 0 companies |
| Willem Johan Helmink | Board of Directors | 0 companies |
| Reinhold Georg Knagge | Board of Directors | 0 companies |