| Revenue | DKK 549K | -31% |
| EBITDA | DKK 153K | -62% |
| Net profit | DKK 68K | -72% |
| Total assets | DKK 315K | -4% |
| Equity | DKK 158K | -31% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 707 | 1.079 | 996 | 904 | 731 | 780 | 739 | 793 | 549 |
| Staff expenses | -545 | -664 | -710 | -769 | -534 | -501 | -537 | -386 | -395 |
| EBITDA | 162 | 415 | 286 | 135 | 197 | 278 | 202 | 408 | 153 |
| Depreciation & amort. | 182 | -194 | -196 | 206 | 140 | -80 | -66 | -92 | -61 |
| EBIT | -20 | 221 | 90 | -71 | 57 | 198 | 136 | 316 | 92 |
| Net financials | -105 | -81 | -61 | -58 | -36 | -27 | -13 | -7 | -4 |
| Profit before tax | -54 | 140 | 29 | -129 | 21 | 171 | 123 | 309 | 88 |
| Tax | 35 | 33 | 10 | -15 | 7 | 38 | 28 | 68 | 20 |
| Net profit | -89 | 107 | 19 | -114 | 14 | 133 | 95 | 241 | 68 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.003 | 793 | 668 | 526 | 416 | 297 | 241 | 328 | 315 |
| Equity | -265 | -158 | -140 | -253 | -239 | -106 | -11 | 229 | 158 |
| Long-term debt | 520 | 380 | 226 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 748 | 571 | 582 | 779 | 656 | 403 | 252 | 98 | 157 |
| Total debt | 1.268 | 952 | 808 | 779 | 656 | 403 | 252 | 98 | 157 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Management | Management | 2010 | — | — |
MH Management | Management | 2010 | — | — |
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 | |
PERFORME ApS | Company | 50.0% | 50.0% | 2010 |
IMPROVE ApS | Company | 50.0% | 50.0% | 2010 |
DAM HOLDING VIBORG ApS | Company | 25.0% | 25.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Ole Busk Sørensen | Management | 0 companies |
| Michael Hansen | Management | 0 companies |