| Revenue | DKK -22K | -107% |
| EBITDA | DKK -271K | +51% |
| Net profit | DKK -235K | +41% |
| Total assets | DKK 80K | -81% |
| Equity | DKK 6K | +100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 952 | 879 | 366 | 566 | 763 | 1.043 | 1.090 | 1.008 | 619 | 798 | 646 | 488 | 336 | -22 |
| Staff expenses | -1.376 | -1.155 | -1.094 | -922 | -824 | -837 | -869 | -898 | -819 | -852 | -884 | -828 | -887 | -249 |
| EBITDA | -424 | -276 | -729 | -356 | -61 | 206 | 221 | 109 | -200 | -54 | -238 | -340 | -558 | -271 |
| Depreciation & amort. | -84 | -54 | -38 | -48 | -3 | -1 | -0 | -0 | -0 | -4 | -11 | -11 | -0 | -0 |
| EBIT | -507 | -330 | -767 | -404 | -64 | 204 | 221 | 109 | -200 | -58 | -248 | -351 | -558 | -271 |
| Net financials | -164 | -120 | -155 | -722 | -250 | -261 | -210 | -179 | -140 | -142 | -130 | -166 | -109 | -15 |
| Profit before tax | -671 | -450 | -921 | -1.126 | -314 | -57 | 11 | -70 | -340 | -200 | -379 | -517 | -667 | -286 |
| Tax | -164 | -110 | -21 | -31 | -60 | 3 | 283 | -98 | -98 | -73 | -106 | -112 | -269 | -51 |
| Net profit | -506 | -340 | -900 | -1.095 | -254 | -60 | -272 | 28 | -242 | -127 | -272 | -405 | -398 | -235 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.388 | 2.061 | 1.845 | 1.467 | 1.312 | 1.311 | 1.030 | 1.009 | 901 | 726 | 752 | 625 | 424 | 80 |
| Equity | -1.783 | -173 | -1.073 | -2.168 | -2.510 | -2.570 | -1.402 | -1.374 | -1.616 | -1.743 | -2.015 | -2.420 | -2.818 | 6 |
| Long-term debt | 2.081 | 364 | 0 | 374 | 346 | 322 | 280 | 240 | 242 | 242 | 180 | 131 | 88 | 0 |
| Short-term debt | 2.090 | 1.870 | 2.918 | 3.260 | 3.476 | 3.559 | 2.153 | 2.143 | 2.275 | 2.227 | 2.587 | 2.914 | 3.154 | 73 |
| Total debt | 4.171 | 2.234 | 2.918 | 3.635 | 3.822 | 3.881 | 2.432 | 2.383 | 2.517 | 2.469 | 2.767 | 3.046 | 3.242 | 73 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RW Management | Management | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R. WORCH HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Rudolf Wilhelm Heinrich Worch | Management | 0 companies |