| Revenue | DKK 2,6M | -6% |
| EBITDA | DKK -140K | +26% |
| Net profit | DKK -203K | +32% |
| Total assets | DKK 4,7M | -3% |
| Equity | DKK 825K | -20% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.733 | 3.801 | 3.773 | 3.395 | 3.398 | 3.202 | 3.253 | 2.995 | 3.216 | 3.292 | 3.347 | 3.099 | 2.732 | 2.581 |
| Staff expenses | -3.099 | -3.621 | -3.454 | -3.232 | -3.564 | -3.436 | -3.117 | -3.068 | -3.128 | -2.979 | -3.130 | -2.894 | -2.921 | -2.720 |
| EBITDA | 634 | 181 | 348 | 192 | -166 | -234 | 136 | -73 | 88 | 312 | 217 | 205 | -189 | -140 |
| Depreciation & amort. | 36 | 29 | -19 | -33 | -55 | -66 | -82 | -102 | -116 | -107 | -112 | -100 | -81 | -48 |
| EBIT | 598 | 152 | 329 | 159 | -221 | -300 | 55 | -174 | -28 | 205 | 106 | 105 | -270 | -188 |
| Net financials | -47 | -37 | -46 | -44 | -63 | -80 | -48 | -36 | -28 | -17 | -19 | -70 | -97 | -106 |
| Profit before tax | 551 | 115 | 284 | 115 | -231 | -380 | 7 | -210 | -56 | 188 | 86 | 35 | -367 | -294 |
| Tax | 73 | -0 | 14 | 15 | 26 | -32 | -0 | -0 | -18 | -8 | -24 | -49 | -69 | -91 |
| Net profit | 478 | 115 | 270 | 101 | -258 | -348 | 7 | -210 | -38 | 196 | 111 | 84 | -298 | -203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.378 | 4.854 | 5.468 | 6.056 | 6.268 | 5.301 | 5.853 | 4.266 | 4.980 | 4.831 | 4.640 | 5.260 | 4.876 | 4.712 |
| Equity | 1.996 | 1.811 | 1.981 | 1.881 | 1.524 | 1.176 | 1.183 | 973 | 935 | 1.131 | 1.242 | 1.326 | 1.028 | 825 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 366 | 285 | 240 | 248 | 232 |
| Short-term debt | 2.381 | 3.043 | 3.487 | 4.174 | 4.745 | 4.125 | 4.670 | 3.293 | 3.824 | 3.333 | 3.113 | 3.694 | 3.600 | 3.656 |
| Total debt | 2.381 | 3.043 | 3.487 | 4.174 | 4.745 | 4.125 | 4.670 | 3.293 | 4.044 | 3.700 | 3.398 | 3.934 | 3.848 | 3.887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GW Management | Management | 1972 | — | — |
MW Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WEM ApS | Company | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Grete Weidemann | Management | 0 companies |
| Marianne Weidemann | Management | 0 companies |
| Elsebeth Weidemann | Chairman | 0 companies |