| Revenue | DKK 9,6M | +0% |
| EBITDA | DKK 1,1M | -50% |
| Net profit | DKK 1M | -27% |
| Total assets | DKK 7,6M | +8% |
| Equity | DKK 4,1M | +6% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 4.323 | 7.155 | 8.673 | 9.598 | 9.591 |
| Staff expenses | -3.344 | -5.111 | -6.510 | -7.389 | -8.484 |
| EBITDA | 979 | 2.044 | 2.163 | 2.209 | 1.107 |
| Depreciation & amort. | -532 | -587 | -607 | -676 | -720 |
| EBIT | 447 | 1.458 | 1.556 | 1.534 | 387 |
| Net financials | -77 | -93 | -66 | 223 | 737 |
| Profit before tax | 369 | 1.365 | 1.490 | 1.756 | 1.124 |
| Tax | 26 | 365 | 336 | 336 | 90 |
| Net profit | 344 | 1.000 | 1.155 | 1.421 | 1.034 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.060 | 4.942 | 4.727 | 7.056 | 7.592 |
| Equity | 819 | 1.819 | 2.474 | 3.895 | 4.128 |
| Long-term debt | 3.054 | 1.500 | 0 | 455 | 551 |
| Short-term debt | 1.131 | 1.463 | 2.090 | 2.594 | 2.874 |
| Total debt | 4.185 | 2.963 | 2.090 | 3.049 | 3.425 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
RW Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2024 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Chairman | 2022 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2016 | |
| Company | 15–19.99% | 15–19.99% | 2020 | |
| Individual | 5–9.99% | 5–9.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ronni Whitton-Hyrup | Management | 0 companies |
| Peter Sichlau Thorup-Nielsen | Chairman | 0 companies |
| Peter Bjørn Hansen | Board of Directors | 0 companies |
| Carl Frederik Stub Trock | Chairman | 0 companies |