| Revenue | DKK 735K | +53% |
| EBITDA | DKK 234K | +113% |
| Net profit | DKK 167K | +115% |
| Total assets | DKK 451K | +64% |
| Equity | DKK 291K | +67% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 439 | 526 | — | — | — | — | — | 1.313 | 1.101 | 941 | 662 | 587 | 482 | 735 |
| Staff expenses | -143 | -166 | -306 | -234 | -345 | -305 | -350 | -454 | -329 | -444 | -361 | -372 | -372 | -501 |
| EBITDA | 55 | 143 | 248 | 85 | 72 | 162 | 358 | 883 | 352 | 292 | 301 | 185 | 110 | 234 |
| Depreciation & amort. | 6 | 61 | 61 | -61 | -61 | -67 | -18 | -25 | -30 | -28 | -20 | -13 | -7 | -1 |
| EBIT | 49 | 82 | 186 | 24 | 12 | 95 | 340 | 858 | 322 | 264 | 280 | 171 | 103 | 233 |
| Net financials | -7 | -13 | -11 | -5 | -5 | -3 | -2 | 7 | -5 | -4 | -7 | -0 | 3 | 1 |
| Profit before tax | 42 | 69 | 176 | 19 | 7 | 91 | 338 | 388 | 317 | 260 | 274 | 171 | 106 | 233 |
| Tax | -0 | -0 | -0 | 12 | 14 | 37 | 77 | 85 | 72 | 59 | 69 | 51 | 28 | 67 |
| Net profit | 42 | 69 | 176 | 7 | -7 | 55 | 261 | 303 | 245 | 201 | 205 | 120 | 77 | 167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 383 | 321 | 272 | 253 | 234 | 325 | 669 | 535 | 486 | 400 | 360 | 314 | 276 | 451 |
| Equity | -117 | -48 | 127 | 134 | 127 | 182 | 443 | 396 | 341 | 292 | 302 | 272 | 175 | 291 |
| Long-term debt | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 36 | 65 |
| Short-term debt | 500 | 220 | 145 | 119 | 107 | 144 | 227 | 139 | 117 | 108 | 58 | 42 | 65 | 95 |
| Total debt | 500 | 370 | 145 | 119 | 107 | 144 | 227 | 139 | 144 | 108 | 58 | 42 | 101 | 160 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Muskelklinikken Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Alex Bayer | Management | 0 companies |