| Revenue | DKK 27K | -72% |
| EBITDA | DKK -4K | -111% |
| Net profit | DKK -4K | -120% |
| Total assets | DKK 95K | -12% |
| Equity | DKK 85K | -5% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Revenue | 52 | 32 | 38 | 98 | 27 |
| Staff expenses | -96 | -113 | -2 | -2 | -31 |
| EBITDA | -44 | -81 | 37 | 32 | -4 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -81 | 37 | 32 | -4 |
| Net financials | 0 | 0 | -2 | -0 | -0 |
| Profit before tax | -44 | -81 | 35 | 32 | -4 |
| Tax | -10 | 10 | -18 | 9 | 1 |
| Net profit | -35 | -91 | 53 | 23 | -4 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Total assets | 169 | 128 | 96 | 108 | 95 |
| Equity | 85 | 14 | 67 | 90 | 85 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 84 | 114 | 28 | 19 | 10 |
| Total debt | 84 | 114 | 28 | 19 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Klinik for Fysioterapi og Træning I/S v/Magda Joensen & Karen Uhre Skousen | Company | 10.0% | 10.0% | 2012 |
EMCARE ApS | Company | 10.0% | 10.0% | 2012 |
FysioDanmark Bramming I/S | Company | 10.0% | 10.0% | 2012 |
| Individual | 10.0% | 10.0% | 2012 | |
Klinik for Fysioterapi & Træning I/S | Company | 10.0% | 10.0% | 2012 |
FYSIOTERAPEUTERNE ESBJERG ApS | Company | 10.0% | 10.0% | 2014 |
JEPSEN & MØLLER - AUTORISEREDE FYSIOTERAPEUTER ApS | Company | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Møller Kristensen | Management | 0 companies |
| Mette Ibsen Scherfig | Board of Directors | 0 companies |
| Ove Thomsen | Chairman | 0 companies |
| Steen Jepsen | Board of Directors | 0 companies |
| Jørgen Bargisen | Board of Directors | 0 companies |
| Pia Annette Koch | Board of Directors | 0 companies |
| Karen Skousen | Board of Directors | 0 companies |
| Ole Christensen | Board of Directors | 0 companies |