| Revenue | DKK -7K | -21% |
| EBITDA | DKK -7K | +21% |
| Net profit | DKK -19K | -134% |
| Total assets | DKK 17K | -75% |
| Equity | DKK 9K | +101% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 541 | 373 | 228 | -148 | -7 | -11 | -8 | -37 | -7 | -8 | -8 | -9 | -9 | -7 |
| Staff expenses | -676 | -414 | -413 | -267 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -135 | -41 | -185 | -416 | -7 | -11 | -8 | -37 | -7 | -8 | -8 | -9 | -9 | -7 |
| Depreciation & amort. | -104 | -104 | -104 | -46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -239 | -145 | -289 | -462 | -7 | -11 | -8 | -37 | -7 | -8 | -8 | -9 | -9 | -7 |
| Net financials | -62 | -64 | -78 | -85 | -20 | 42 | -0 | -0 | -0 | -0 | -2 | -2 | -0 | -13 |
| Profit before tax | -300 | -209 | -367 | -547 | -27 | 31 | -8 | -37 | -7 | -8 | -9 | -11 | -10 | -20 |
| Tax | -75 | -52 | -25 | 126 | -49 | -4 | -0 | -110 | -14 | -34 | -15 | -2 | -65 | -1 |
| Net profit | -225 | -157 | -342 | -672 | 22 | 35 | -8 | 73 | 6 | 26 | 5 | -9 | 56 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.300 | 888 | 738 | 112 | 80 | 34 | 30 | 72 | 56 | 34 | 15 | 17 | 68 | 17 |
| Equity | -147 | -304 | -646 | -1.319 | -1.297 | -1.262 | -1.269 | -1.197 | -1.190 | -1.164 | -1.159 | -1.168 | -1.112 | 9 |
| Long-term debt | 530 | 236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 917 | 956 | 1.384 | 1.431 | 1.377 | 1.296 | 1.300 | 1.269 | 1.246 | 1.198 | 1.173 | 1.184 | 1.179 | 8 |
| Total debt | 1.447 | 1.193 | 1.384 | 1.431 | 1.377 | 1.296 | 1.300 | 1.269 | 1.246 | 1.198 | 1.173 | 1.184 | 1.179 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R. WORCH HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Worch | Management | 0 companies |