| Revenue | DKK -79K | -125% |
| EBITDA | DKK -79K | +11% |
| Net profit | DKK 248K | +113% |
| Total assets | DKK 1,1M | -79% |
| Equity | DKK 939K | -65% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 679 | 687 | 698 | 567 | 566 | 619 | 542 | 593 | 614 | 625 | 679 | 654 | 317 | -79 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 538 | 572 | 590 | 567 | 566 | 619 | 542 | 1.193 | 712 | 750 | 979 | 4.754 | -89 | -79 |
| Depreciation & amort. | -86 | -86 | -81 | -81 | -81 | -81 | -80 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 452 | 486 | 509 | 486 | 485 | 537 | 461 | 1.193 | 712 | 750 | 979 | 4.754 | -89 | -79 |
| Net financials | -554 | -1.421 | -930 | -771 | -280 | -116 | -308 | 2 | -240 | -175 | -261 | -354 | -2.217 | 380 |
| Profit before tax | -103 | -935 | -421 | -285 | 204 | 421 | 153 | 1.195 | 472 | 575 | 718 | 4.400 | -2.307 | 301 |
| Tax | 94 | 92 | 60 | 81 | 79 | 89 | 64 | 244 | 133 | 135 | 187 | 1.016 | -341 | 53 |
| Net profit | -197 | -1.027 | -481 | -366 | 126 | 332 | 89 | 952 | 339 | 440 | 531 | 3.383 | -1.966 | 248 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.822 | 8.904 | 8.848 | 8.602 | 8.601 | 8.619 | 8.653 | 9.548 | 9.747 | 10.005 | 10.434 | 14.563 | 5.280 | 1.100 |
| Equity | 4.214 | 3.252 | 3.009 | 2.703 | 2.892 | 3.287 | 3.439 | 4.408 | 4.747 | 5.188 | 5.718 | 9.102 | 2.691 | 939 |
| Long-term debt | 3.159 | 2.975 | 2.783 | 3.153 | 3.118 | 2.965 | 2.805 | 2.631 | 2.598 | 2.353 | 2.083 | 0 | 0 | 0 |
| Short-term debt | 673 | 678 | 906 | 875 | 892 | 808 | 847 | 832 | 704 | 739 | 842 | 2.768 | 2.589 | 161 |
| Total debt | 3.833 | 3.653 | 3.689 | 4.027 | 4.010 | 3.773 | 3.652 | 3.463 | 3.302 | 3.092 | 2.925 | 2.768 | 2.589 | 161 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Management | Management | 1982 | — | — |
JF Audit | Audit | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 1982 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Rudolf Wilhelm Heinrich Worch | Management | 0 companies |
| John Formsgaard | Audit | 0 companies |
| Nikolaj Bach Worch | Board of Directors | 0 companies |
| Connie Worch | Board of Directors | 0 companies |
| Pia Dorte Worch | Board of Directors | 0 companies |
| Kristine Worch | Board of Directors | 0 companies |
| Helle Worch Sørensen | Board of Directors | 0 companies |