| Revenue | DKK -60K | +210% |
| EBITDA | DKK -60K | -210% |
| Net profit | DKK 18,2M | +126% |
| Total assets | DKK 14,5M | +2% |
| Equity | DKK 8,6M | +107% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -103 | -61 | -52 | -24 | -16 | -16 | -16 | -16 | -31 | -19 | -19 | -60 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -103 | -61 | -52 | -24 | -16 | -16 | -16 | -16 | -31 | -19 | -19 | -60 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -103 | -61 | -52 | -24 | -16 | -16 | -16 | -16 | -31 | -19 | -19 | -60 |
| Net financials | 1.503 | 729 | 1.309 | -1.071 | 778 | -93 | 1.005 | 64 | 1.087 | 4.023 | 8.056 | 18.173 |
| Profit before tax | 1.399 | 668 | 1.257 | -1.095 | 763 | -108 | 989 | 48 | 1.056 | 4.005 | 8.037 | 18.113 |
| Tax | -7 | -6 | -3 | 6 | 19 | 28 | -34 | -42 | -10 | -1 | -4 | -42 |
| Net profit | 1.406 | 674 | 1.260 | -1.101 | 744 | -137 | 1.023 | 91 | 1.066 | 4.006 | 8.041 | 18.155 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.043 | 2.839 | 4.733 | 5.525 | 6.793 | 7.158 | 9.883 | 7.492 | 8.877 | 15.244 | 14.169 | 14.469 |
| Equity | 1.186 | 1.860 | 1.921 | 819 | 1.563 | 1.427 | 2.450 | 2.540 | 3.407 | 6.412 | 4.153 | 8.608 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 857 | 978 | 2.812 | 3.123 | 3.433 | 3.639 | 7.433 | 4.951 | 5.470 | 8.831 | 10.016 | 5.861 |
| Total debt | 857 | 978 | 2.812 | 3.123 | 3.433 | 3.639 | 7.433 | 4.951 | 5.470 | 8.831 | 10.016 | 5.861 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SW Management | Management | 2013 | — | — |
GM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A.C.C. INVEST ApS | Company | 50.0% | 50.0% | 2018 |
HEARTCORE HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
THE ULTIMATE WORKOUT HOLDING ApS | Company | 25.0% | 25.0% | 2015 |
The Club ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Sanni Wulff Hansen | Management | 0 companies |
| Gitte Mia Salling | Management | 0 companies |
| Carsten Stokholm Mikkelsen | Board of Directors | 0 companies |