| Revenue | DKK -24K | -60% |
| EBITDA | DKK -24K | +60% |
| Net profit | DKK -1,6M | +26% |
| Total assets | DKK 695K | -35% |
| Equity | DKK -728K | -183% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 | 0 | 85 | 11 | -3 | -4 | 5 | -3 | -270 | 2.931 | -445 | -62 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 28 | -70 | 85 | 11 | -3 | -4 | 5 | -3 | -270 | 2.931 | -445 | -62 | -24 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -29 | -16 |
| EBIT | 28 | -70 | 85 | 11 | -3 | -4 | 5 | -3 | -270 | 2.931 | -445 | -91 | -40 |
| Net financials | 45 | 55 | 60 | -0 | -0 | -1 | -0 | -0 | -1 | -2.016 | -2.475 | -2.079 | -1.566 |
| Profit before tax | 73 | -15 | 145 | 11 | -4 | -4 | 5 | -3 | -269 | 915 | -2.920 | -2.170 | -1.606 |
| Tax | 123 | 146 | 14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -50 | -161 | 131 | 11 | -4 | -4 | 5 | -3 | -269 | 915 | -2.920 | -2.170 | -1.606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.949 | 2.460 | 2.460 | 2.460 | 2.461 | 2.460 | 2.464 | 2.461 | 3.516 | 0 | 3.080 | 1.072 | 695 |
| Equity | -741 | -901 | -771 | -760 | -763 | -768 | -763 | -767 | 1.165 | -32 | 3.048 | 878 | -728 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152 | 163 |
| Short-term debt | 2.690 | 3.362 | 3.230 | 3.219 | 3.225 | 3.227 | 3.227 | 3.228 | 2.351 | 32 | 31 | 42 | 70 |
| Total debt | 2.690 | 3.362 | 3.230 | 3.219 | 3.225 | 3.227 | 3.227 | 3.228 | 2.351 | 32 | 31 | 194 | 233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KT Management | Management | 2018 | — | — |
PW Founder | Founder | 2007 | — | — |
CL Management | Management | 2007 | — | — |
HG Founder | Founder | 2007 | — | — |
JF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH | Deputy Chairman | 2023 | — | — |
| Chairman | 2023 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GWT Invest ApS | Company | 66.7% | 66.7% | 2022 |
| Individual | 100.0% | 100.0% | 2007 | |
BODYCHECK INST GLOBAL ApS | Company | 15.0% | 15.0% | 2021 |
WIP CAPITAL HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 15.0% | 15.0% | 2020 | |
| Individual | 15.0% | 15.0% | 2020 | |
CHRESTEN KOED HOLDING ApS | Company | 10.0% | 10.0% | 2020 |
NICKLAS KANY HOLDING ApS | Company | 5.0% | 5.0% | 2020 |
| Individual | 5.0% | 5.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kell Thomas | Management | 0 companies |
| Peter Wedel Ranch Krarup | Founder | 0 companies |
| Claus Ludvig Engelbrecht Holm | Management | 0 companies |
| Henrik Grønfeldt Mortensen | Founder | 0 companies |
| Jeespeer Free Dalgaard | Chief Executive Officer | 0 companies |
| Kim Holm | Deputy Chairman | 0 companies |
| Ole Angersbach Schou | Chairman | 0 companies |
| Niels Jørgen Martins da Costa Santos Langkilde | Chairman | 0 companies |
| Jens Kristian Kjærgaard | Board of Directors | 0 companies |
| Torben Hald Kimø | Board of Directors | 0 companies |