| Revenue | DKK 2,7M | +46% |
| EBITDA | DKK 1,6M | +96% |
| Net profit | DKK 1,1M | +140% |
| Total assets | DKK 4,8M | +26% |
| Equity | DKK 2,1M | +113% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 225 | 766 | 288 | 774 | 729 | 1.329 | 2.415 | 1.805 | 1.637 | 1.577 | 1.986 | 2.065 | 1.821 | 2.662 |
| Staff expenses | -0 | -3 | -139 | -14 | -32 | -717 | -2.119 | -2.685 | -1.770 | -1.269 | -1.113 | -1.001 | -992 | -1.036 |
| EBITDA | 225 | 763 | 149 | 760 | 574 | 612 | 296 | -881 | -133 | 308 | 873 | 1.064 | 829 | 1.626 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -11 | -59 | -59 | -59 | -59 | -54 | -36 | -38 | -73 | -52 |
| EBIT | 225 | 763 | 149 | 760 | 563 | 553 | 236 | -940 | -193 | 254 | 836 | 1.026 | 755 | 1.574 |
| Net financials | -7 | -24 | -85 | -127 | -75 | -259 | -58 | 191 | -709 | -221 | -172 | -266 | -170 | -163 |
| Profit before tax | 218 | 739 | 64 | 632 | 488 | 294 | 178 | -749 | -902 | 33 | 664 | 759 | 585 | 1.411 |
| Tax | 55 | 188 | 27 | 164 | 101 | 100 | 10 | -247 | -79 | 15 | 154 | 174 | 129 | 314 |
| Net profit | 163 | 551 | 38 | 469 | 387 | 194 | 168 | -501 | -823 | 18 | 510 | 586 | 456 | 1.097 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 745 | 1.775 | 2.252 | 2.234 | 2.998 | 2.993 | 3.716 | 5.689 | 4.678 | 3.821 | 4.016 | 3.647 | 3.773 | 4.768 |
| Equity | 243 | 434 | 472 | 940 | 967 | 961 | 1.127 | 627 | -599 | -581 | -71 | 515 | 971 | 2.068 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 106 | 0 | 0 | 0 |
| Short-term debt | 503 | 1.341 | 1.780 | 1.293 | 1.902 | 2.020 | 2.577 | 5.062 | 5.277 | 4.403 | 3.980 | 3.132 | 2.802 | 2.698 |
| Total debt | 503 | 1.341 | 1.780 | 1.293 | 1.902 | 2.020 | 2.577 | 5.062 | 5.277 | 4.403 | 4.086 | 3.132 | 2.802 | 2.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FO Management | Management | 2011 | — | — |
AB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDERS B. JEPSEN, HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
Gymnashop Danmark ApS | Company | 10.0% | 10.0% | 2020 |
hoejen ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Olesen | Management | 0 companies |
| Anders Boysen Jepsen | Management | 0 companies |