| Revenue | DKK 972K | -2% |
| EBITDA | DKK 2K | -61% |
| Net profit | DKK -26K | +40% |
| Total assets | DKK 262K | -19% |
| Equity | DKK 79K | -25% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.736 | 1.519 | 1.660 | — | 1.382 | 1.375 | 1.158 | 1.452 | 1.455 | 1.307 | 1.107 | 989 | 972 |
| Staff expenses | -1.713 | -1.488 | -1.698 | -1.581 | -1.294 | -1.343 | -1.162 | -1.306 | -1.466 | -1.287 | -983 | -982 | -969 |
| EBITDA | 23 | 31 | -38 | 164 | 88 | 32 | -5 | 145 | -11 | 20 | 124 | 5 | 2 |
| Depreciation & amort. | 139 | 38 | 41 | -13 | -16 | -17 | -14 | -38 | -65 | -65 | -55 | -55 | -29 |
| EBIT | -116 | -7 | -79 | 151 | 72 | 16 | -19 | 108 | -77 | -45 | 69 | -49 | -27 |
| Net financials | -2 | -4 | -2 | -4 | -2 | -1 | 4 | -5 | -9 | -6 | -3 | -6 | -6 |
| Profit before tax | -118 | -10 | -81 | 147 | 70 | 15 | -15 | 103 | -86 | -51 | 66 | -55 | -33 |
| Tax | -21 | -2 | -18 | 35 | 17 | 4 | -2 | 23 | -18 | -11 | 16 | -12 | -7 |
| Net profit | -90 | -9 | -63 | 111 | 53 | 11 | -12 | 80 | -68 | -40 | 50 | -43 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 493 | 419 | 385 | 539 | 426 | 429 | 426 | 755 | 796 | 549 | 385 | 322 | 262 |
| Equity | 144 | 136 | 73 | 184 | 127 | 138 | 126 | 206 | 138 | 98 | 148 | 105 | 79 |
| Long-term debt | 0 | 0 | 7 | 0 | 0 | 0 | 0 | 229 | 294 | 246 | 26 | 0 | 0 |
| Short-term debt | 349 | 284 | 313 | 355 | 298 | 291 | 300 | 314 | 363 | 205 | 212 | 217 | 184 |
| Total debt | 349 | 284 | 313 | 355 | 298 | 291 | 300 | 543 | 658 | 452 | 237 | 217 | 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Founder | Founder | 2007 | — | — |
SK Founder | Founder | 2007 | — | — |
MS Founder | Founder | 2007 | — | — |
PB Founder | Founder | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2015 | |
FYSIOTERAPIEN FÆRCHHUSET ApS | Company | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Kate Raya | Founder | 0 companies |
| Stefan Kragh Nielsen | Founder | 0 companies |
| Merete Skjærbæk Dalby | Founder | 0 companies |
| Pia Bøgsted | Founder | 0 companies |