| Revenue | DKK -117K | -4% |
| EBITDA | DKK -117K | +4% |
| Net profit | DKK -37K | +70% |
| Total assets | DKK 2,2M | -71% |
| Equity | DKK 2,1M | -72% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -142 | -404 | -122 | -117 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -283 | -345 | -383 | -364 | -364 | -364 | -364 | -172 | -167 | -150 | -142 | -404 | -122 | -117 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -283 | -345 | -383 | -364 | -364 | -364 | -364 | -172 | -167 | -150 | -142 | -404 | -122 | -117 |
| Net financials | 125 | -362 | -426 | -1.128 | 191 | -595 | 472 | 649 | -432 | -37 | 140 | 4.962 | 0 | 81 |
| Profit before tax | -158 | -708 | -809 | -1.492 | -173 | -960 | 108 | 477 | -599 | -186 | -3 | 4.558 | -122 | -37 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -158 | -708 | -809 | -1.492 | -173 | -960 | 108 | 477 | -599 | -186 | -3 | 4.558 | -122 | -37 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.222 | 9.537 | 8.747 | 7.217 | 7.031 | 6.080 | 6.180 | 4.593 | 4.022 | 3.835 | 3.435 | 7.656 | 7.533 | 2.194 |
| Equity | 9.205 | 9.497 | 8.688 | 7.196 | 7.023 | 6.064 | 6.171 | 3.869 | 3.270 | 3.084 | 3.081 | 7.639 | 7.517 | 2.080 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 700 | 700 | 176 | 0 | 0 | 0 |
| Short-term debt | 17 | 40 | 58 | 21 | 8 | 16 | 8 | 23 | 52 | 52 | 177 | 17 | 17 | 113 |
| Total debt | 17 | 40 | 58 | 21 | 8 | 16 | 8 | 723 | 752 | 752 | 354 | 17 | 17 | 113 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Management | Management | 2009 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
ME Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
CC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EXECUTIVE CAPITAL I A/S | Company | 33.3% | 33.3% | 2019 |
Sportgoods P/S | Company | 10.0% | 10.0% | 2013 |
BULLGOOD A/S | Company | 5.0% | 5.0% | 2019 |
ANELIN A/S | Company | 5.0% | 5.0% | 2019 |
AMVI Holding ApS | Company | 5.0% | 5.0% | 2019 |
FRINOVA A/S | Company | 10.0% | 10.0% | 2013 |
H & L INVEST ApS | Company | 10.0% | 10.0% | 2013 |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Bak | Management | 0 companies |
| Knud Foldschack | Chief Executive Officer | 0 companies |
| Michael Evald Jørgensen | Chief Executive Officer | 0 companies |
| Christian Curtz Henriksen | Chief Executive Officer | 0 companies |
| Donald John Nekman | Board of Directors | 0 companies |
| Claus Torben Warming | Board of Directors | 0 companies |
| Asbjørn Thomsen | Board of Directors | 0 companies |
| Poul Thyregod | Chairman | 0 companies |
| Poul Bentsen | Board of Directors | 0 companies |
| Jørn Rosenmeier | Board of Directors | 0 companies |
| Morten Østergaard | Board of Directors | 0 companies |
| Knud Martin Trolle | Board of Directors | 0 companies |
| Søren Holm Jensen | Board of Directors | 0 companies |
| Henrik Gunnar Herman | Board of Directors | 0 companies |
| Torben Bjerre-Madsen | Board of Directors | 0 companies |
| John Haue Damkjær | Board of Directors | 0 companies |
| Annemette Færch | Board of Directors | 0 companies |
| Søren Bach | Board of Directors | 0 companies |
| Finn Rosenthal | Board of Directors | 0 companies |
| Niels Holger Poulsen | Chairman | 0 companies |
| Jan Frank Steenhard | Board of Directors | 0 companies |