| Revenue | DKK 1,5M | -42% |
| EBITDA | DKK 412K | -72% |
| Net profit | DKK 137K | -85% |
| Total assets | DKK 955K | -39% |
| Equity | DKK 314K | -71% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 869 | 1.005 | 1.241 | 1.778 | 1.817 | 2.217 | 2.413 | 2.575 | 1.502 |
| Staff expenses | -635 | -853 | -1.255 | -1.148 | -1.092 | -1.117 | -1.138 | -1.107 | -1.090 |
| EBITDA | 235 | 152 | -14 | 630 | 725 | 1.100 | 1.275 | 1.469 | 412 |
| Depreciation & amort. | 132 | 172 | 286 | 280 | 186 | -206 | -282 | -293 | -235 |
| EBIT | 103 | -20 | -300 | 350 | 539 | 894 | 993 | 1.176 | 177 |
| Net financials | -42 | -56 | -77 | -72 | -55 | -14 | 9 | 23 | -0 |
| Profit before tax | 61 | -76 | -378 | 277 | 484 | 880 | 1.001 | 1.199 | 176 |
| Tax | 16 | -12 | -83 | 55 | 103 | 187 | 227 | 264 | 39 |
| Net profit | 45 | -65 | -295 | 222 | 381 | 693 | 775 | 935 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 646 | 1.462 | 1.262 | 1.162 | 1.353 | 1.400 | 1.428 | 1.563 | 955 |
| Equity | 31 | -34 | -329 | -106 | 274 | 968 | 942 | 1.077 | 314 |
| Long-term debt | 100 | 464 | 328 | 162 | 0 | 0 | 0 | 25 | 56 |
| Short-term debt | 515 | 1.031 | 1.262 | 1.107 | 1.061 | 412 | 467 | 454 | 585 |
| Total debt | 615 | 1.495 | 1.591 | 1.269 | 1.061 | 412 | 467 | 478 | 641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2012 | — | — |
TC Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
Fitness Galaxy ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 50.0% | 50.0% | 2015 | |
DAM HOLDING VIBORG ApS | Company | 50.0% | 50.0% | 2015 |
FITNESS UNIVERSE ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Lyngsø | Management | 0 companies |
| Thomas Christian Terp | Management | 0 companies |