FBDFootball Business DeskFootball intelligence workspace
Menu
minority investment · Germany · Bundesliga

SV Werder Bremen

Werder Bremen investor alliance investment · 25 Jan 2024

Buyer
Werder Bremen investor alliance
Seller
Primary capital increase
Stake acquired
18%
Control
No
Reported consideration
€38m
Implied equity value
€211m
League
Bundesliga
Country
Germany
Confidence
HIGH
Transaction overview

Werder Bremen investor alliance acquired 18% of SV Werder Bremen from Primary capital increase, announced 25 Jan 2024.

Reported consideration was €38m. That implies a 100% equity value of €211m (calculated by us). Announced enterprise value was ~€227m. €38m of new capital went into the club.

Nearest pre-acquisition revenue was €115m (FY 2022/23 (FY to 30 June 2023)), an equity value / revenue multiple of 1.83x.

Announced
25 Jan 2024
Closed
—
Stake after transaction
18%
Status
completed
Valuation

Reported consideration

What the buyer reportedly paid for the stake

CONFIRMED

Implied 100% equity value

Calculated: consideration ÷ stake acquired

CALCULATED

Reported club valuation

UNAVAILABLE

Enterprise value

Only shown when debt/cash near the transaction date is established

CALCULATED

Debt assumed / restructured

UNAVAILABLE

Primary capital injection

CONFIRMED

Total announced investment commitment

Commitments are not purchase price and not valuation

UNAVAILABLE
Enterprise value / revenue:
CALCULATED
Equity value / revenue:
CALCULATED
Club at acquisition

Nearest pre-acquisition financial year: 2022/23 (FY to 30 June 2023)

Revenue

FILED

Wages

UNAVAILABLE

EBITDA

UNAVAILABLE

Net debt

REPORTED

Net income

FILED
Analyst noteWhat is known, what is uncertain, and how figures were derived

On 25 January 2024 SV Werder Bremen announced that a newly formed regional alliance of eight Bremen-linked entrepreneurs and individuals would provide €38m via a capital increase in exchange for around 18% of SV Werder Bremen GmbH & Co. KGaA, the listed-bond issuer that runs the professional football business; the e.V. had been sole shareholder.

Sources (12)
  1. 2024-01-25 — “Regional consortium makes €38m available as part of a capital injection; newly-founded enterprise receives around 18% of SV Werder Bremen GmbH & Co. KGaA; members Baumann, Brüning, Christophers, Fuchs, Harren, Meier, Ohlmeyer, Zech; two supervisory board seats; resale restrictions and Werder right of first refusal; no operational influence.”

  2. 2024-01-25 · de — “Issuer corporate news (bond issuer disclosure): regional alliance provides €38m 'im Rahmen einer Kapitalerhöhung'; new company of the partners receives ~18% of SV Werder Bremen GmbH & Co KGaA; supervisory board expanded from seven to nine.”

  3. 2024-01-25 · de — “e.V. was sole shareholder; alliance organised as a GbR with Ohlmeyer as managing partner; minimum contribution per member, individual amounts undisclosed; club had itself revalued (revenue, net liabilities, comparable transactions) to arrive at 18% for €38m; proceeds to turn ~-€19m equity positive; existing bank loans €17m and bond €18m; explicit comparison to VfB's €41.5m for ~10%.”

  4. 2023-12-14 · de — “FY to 30 Jun 2023 (audited Konzernabschluss): consolidated revenue €115.3m (prior €92.8m), operating expenses €123.0m, consolidated net loss €3.8m; deficit not covered by equity €17.9m.”

  5. 2024-12-13 · de — “FY2023/24: consolidated revenue €145.6m (prior €115.3m), net profit €2.2m; equity €22.3m, positive for the first time since 30 Jun 2019 thanks to the regional alliance's entry; personnel expenses up €14.5m.”

  6. 2024-11-18 · de — “AGM presentation: FY2023/24 revenue €149.9m, FY2022/23 €120.1m (club's total-income presentation; differs from EQS consolidated revenue figures); €38m alliance money booked on balance sheet, not in P&L; equity from -€17.9m to +€22.3m.”

  7. 2026-03-24 · de — “Klaus and Marcus Wittrock join the alliance; via a further capital increase the alliance now holds 19.39% of the KGaA. Amount not disclosed in the release.”

  8. 2026-03-24 · de — “Alliance stake raised from 18% to 19.39%; club gives no financial figure, €4m 'im Raum'; no say, no return, no operational influence beyond two supervisory board mandates.”

  9. 2026-03-24 · de — “Alliance to 19.39%, bringing Werder a further €4m; valuation higher than in 2024 (higher revenue, lower net liabilities); club prepared to sell up to 24.9%; equity rises to just under €19m.”

  10. 2023-12-14 · de — “"Der Finanzmittelfonds des Konzerns hat sich im abgelaufenen Geschäftsjahr auf EUR 19,0 Mio. (Vorjahr EUR 16,1 Mio.) leicht erhöht." ... "Das Betriebsergebnis hat sich als Folge auf EUR -5,7 Mio. ... verschlechtert" ... "Der nicht durch Konzerneigenkapital gedeckte Fehlbetrag hat sich ... auf EUR 17,9 Mio. erhöht."”

  11. 2023-11-20 · de — “"Immerhin ist die Summe der landesverbürgten Darlehen inzwischen durch Tilgung von 20 auf etwa 17 Millionen Euro gesunken. Die Anleihe umfasst rund 18 Millionen Euro. Jedes Jahr werden dafür 6,5 Prozent Zinsen fällig, die Rückzahlung steht 2026 an."”

  12. 2023-12-14 · de — “"Das Gesamtvolumen der Anleihe beträgt 30 Mio. Euro, wovon während der Emissionsphase 17 Mio. Euro platziert wurden." (Werder-Anleihe 2021/26, 6.50% coupon)”

Club Deals Radar