| Revenue | DKK 73K | -142% |
| EBITDA | DKK 73K | +112% |
| Net profit | DKK 59K | +107% |
| Total assets | DKK 1K | -100% |
| Equity | DKK -1,4M | +4% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 195 | 597 | -144 | 167 | -175 | 73 |
| Staff expenses | -275 | -660 | -691 | -709 | -418 | -0 |
| EBITDA | -80 | -63 | -835 | -541 | -592 | 73 |
| Depreciation & amort. | -46 | -57 | -68 | -68 | -22 | -11 |
| EBIT | -126 | -119 | -902 | -609 | -614 | 62 |
| Net financials | 0 | -10 | -193 | -193 | -290 | -3 |
| Profit before tax | -126 | -129 | -1.096 | -802 | -904 | 59 |
| Tax | -32 | -30 | 61 | -0 | -0 | -0 |
| Net profit | -95 | -100 | -1.157 | -802 | -904 | 59 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|
| Total assets | 283 | 593 | 1.855 | 2.307 | 2.271 | 1 |
| Equity | 205 | 106 | -1.052 | -1.153 | -1.420 | -1.362 |
| Long-term debt | 0 | 0 | 2.000 | 2.000 | 1.987 | 0 |
| Short-term debt | 78 | 487 | 907 | 1.461 | 1.704 | 1.363 |
| Total debt | 78 | 487 | 2.907 | 3.461 | 3.691 | 1.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
GJ Founder | Founder | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TIM JENSEN INVEST ApS | Company | 15.0% | 15.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 | |
JKÅ HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
FysioDanmark Ishøj ApS | Company | 15.0% | 15.0% | 2016 |
| Individual | 15.0% | 15.0% | 2017 | |
RZ HOLDING ApS | Company | 15.0% | 15.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 | |
FEILBERG ADVISORY ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Leif Feilberg | Chief Executive Officer | 0 companies |
| Gitte Johannesen | Founder | 0 companies |
| Jonas Kej Åradsson | Board of Directors | 0 companies |
| Ricco Zuschlag | Board of Directors | 0 companies |
| Tim Tornerup Jensen | Chairman | 0 companies |
| Jesper Ottosen | Chairman | 0 companies |