| Revenue | DKK 4,2M | +107% |
| EBITDA | DKK 1,5M | +108% |
| Net profit | DKK 884K | +71% |
| Total assets | DKK 3,5M | +32% |
| Equity | DKK 1,2M | +44% |
| Employees | 39 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.980 | 1.535 | 1.709 | 2.134 | 2.034 | 3.444 | 2.247 | 3.607 | 3.280 | 4.097 | 1.445 | 3.668 | 2.981 | 2.045 | 4.229 |
| Staff expenses | -878 | -1.220 | -1.270 | -1.353 | -1.353 | -1.767 | -2.005 | -2.348 | -2.337 | -2.709 | -1.247 | -2.950 | -2.435 | -1.252 | -2.641 |
| EBITDA | 230 | 315 | 439 | 781 | 681 | 1.677 | 242 | 1.259 | 944 | 1.388 | 198 | 719 | 454 | 725 | 1.506 |
| Depreciation & amort. | -18 | -17 | -11 | -5 | -5 | -9 | -27 | -72 | -286 | -258 | -116 | -163 | -97 | -52 | -435 |
| EBIT | 212 | 298 | 427 | 776 | 676 | 1.668 | 215 | 1.187 | 658 | 1.130 | 82 | 556 | 357 | 673 | 1.071 |
| Net financials | 0 | 2 | -8 | -14 | 25 | 34 | 31 | 34 | 18 | -43 | -12 | -9 | 16 | -2 | -2 |
| Profit before tax | 212 | 300 | 419 | 762 | 701 | 1.702 | 246 | 1.222 | 676 | 1.087 | 70 | 547 | 373 | 671 | 1.069 |
| Tax | 54 | 77 | 103 | 182 | 155 | 376 | 57 | 269 | 238 | 141 | 16 | 123 | 86 | 153 | 185 |
| Net profit | 158 | 223 | 316 | 580 | 546 | 1.327 | 189 | 952 | 438 | 946 | 54 | 424 | 287 | 517 | 884 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 624 | 715 | 955 | 1.425 | 1.359 | 2.850 | 2.183 | 2.582 | 3.348 | 4.027 | 3.253 | 3.185 | 1.557 | 2.627 | 3.455 |
| Equity | 125 | 125 | 125 | 705 | 671 | 1.452 | 314 | 1.077 | 563 | 1.279 | 312 | 736 | 323 | 840 | 1.208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 256 | 51 | 0 | 0 | 0 | 0 |
| Short-term debt | 496 | 589 | 829 | 717 | 685 | 1.395 | 1.855 | 1.484 | 2.705 | 2.439 | 2.863 | 2.430 | 1.234 | 1.744 | 2.199 |
| Total debt | 496 | 589 | 829 | 717 | 685 | 1.395 | 1.855 | 1.484 | 2.705 | 2.694 | 2.914 | 2.430 | 1.234 | 1.744 | 2.199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2014 | — | — |
PN Management | Management | 2021 | — | — |
KS Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KMES HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
FitnessX A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Maria Bækkelund Stenlund | Management | 0 companies |
| Per Nielsen | Management | 0 companies |
| Kenneth Stenlund | Management | 0 companies |