| Revenue | DKK 1,3M | +81% |
| EBITDA | DKK -311K | -8697% |
| Net profit | DKK -433K | -577% |
| Total assets | DKK 600K | -46% |
| Equity | DKK -2M | -28% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -580 | -225 | 38 | 33 | -18 | 8 | -19 | 389 | 87 | -63 | -2.519 | 700 | 1.265 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -696 | -1.576 |
| EBITDA | -580 | -225 | 38 | 33 | -18 | 8 | -19 | 389 | 87 | -63 | -2.519 | 4 | -311 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -3 | -44 | -84 | -84 | -200 |
| EBIT | -580 | -225 | 38 | 33 | -18 | 8 | -19 | 388 | 84 | -107 | -2.603 | -80 | -511 |
| Net financials | -1 | -0 | -2 | 0 | -0 | -0 | -0 | -4 | -58 | -6 | 160 | -2 | -22 |
| Profit before tax | -581 | -225 | 36 | 33 | -18 | 8 | -19 | 384 | 26 | -114 | -2.443 | -82 | -532 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -109 | 26 | 6 | -38 | -525 | -18 | -99 |
| Net profit | -581 | -225 | 36 | 33 | -18 | 8 | 89 | 358 | 21 | -76 | -1.918 | -64 | -433 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 294 | 30 | 105 | 65 | 41 | 81 | 130 | 2.548 | 2.744 | 3.728 | 1.184 | 1.104 | 600 |
| Equity | -81 | -307 | -271 | -237 | -256 | -248 | 107 | 465 | 485 | 410 | -1.508 | -1.572 | -2.005 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 375 | 336 | 375 | 303 | 296 | 328 | 23 | 2.083 | 2.258 | 3.318 | 2.693 | 2.676 | 2.605 |
| Total debt | 375 | 336 | 375 | 303 | 296 | 328 | 23 | 2.083 | 2.258 | 3.318 | 2.693 | 2.676 | 2.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2019 | — | — |
FN Management | Management | 2021 | — | — |
MP Management | Management | 2023 | — | — |
AM Management | Management | 2025 | — | — |
JM | Audit | 2015 | — | — |
FB Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERSEC A/S | Company | 50.0% | 50.0% | 2025 |
ABMI Holding ApS | Company | 25.0% | 25.0% | 2025 |
KESSLER & BACK ApS | Company | 25.0% | 25.0% | 2025 |
Howico Holding ApS | Company | 100.0% | 100.0% | 2019 |
C C KERTEMINDE HOLDING ApS | Company | 15.0% | 15.0% | 2012 |
AUTORISERET FYSIOTEPEUT TM REHAB ApS | Company | 15.0% | 15.0% | 2012 |
| Individual | 15.0% | 15.0% | 2014 | |
BRANDRUP A/S | Company | 15.0% | 15.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Cetti | Management | 0 companies |
| Flemming Nesager-Kristensen | Management | 0 companies |
| Michael Pedersen | Management | 0 companies |
| Allan Martin Back | Management | 0 companies |
| Jørn Møller Christoffersen | Audit | 0 companies |
| Farooq Bukhsh | Management | 0 companies |
| Erik Christian Christiansen | Chairman | 0 companies |
| Thomas Douglas Thurø Macon | Board of Directors | 0 companies |
| Søren Larsen | Board of Directors | 0 companies |
| Ricard Olsen | Board of Directors | 0 companies |