| Revenue | DKK 32,6M | -1% |
| EBITDA | DKK 11,8M | -10% |
| Net profit | DKK 8M | -15% |
| Total assets | DKK 64,2M | +24% |
| Equity | DKK 24,6M | -5% |
| Employees | 74 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.195 | 11.264 | 14.736 | 12.270 | 17.278 | 20.583 | 20.738 | 51.519 | 50.038 | 33.109 | 32.954 | 32.553 |
| Staff expenses | -2.954 | -3.596 | -4.718 | -5.945 | -6.821 | -9.901 | -11.952 | -14.910 | -16.931 | -17.562 | -19.738 | -20.713 |
| EBITDA | 5.241 | 7.668 | 10.018 | 6.325 | 10.457 | 10.682 | 8.785 | 36.609 | 33.108 | 15.547 | 13.216 | 11.840 |
| Depreciation & amort. | -882 | -887 | -942 | -1.317 | -1.370 | -612 | -591 | -469 | -569 | -685 | -860 | -1.595 |
| EBIT | 4.359 | 6.781 | 9.076 | 5.008 | 9.087 | 10.070 | 8.194 | 36.140 | 32.538 | 14.861 | 12.356 | 10.246 |
| Net financials | -47 | 55 | 19 | -95 | -227 | -193 | -426 | -190 | -361 | -1.235 | -219 | 80 |
| Profit before tax | 4.312 | 6.836 | 9.095 | 4.913 | 8.860 | 9.877 | 7.768 | 35.950 | 32.178 | 13.627 | 12.137 | 10.325 |
| Tax | 1.247 | 1.842 | 2.299 | 1.242 | 2.104 | 2.175 | 1.713 | 7.911 | 7.054 | 3.008 | 2.649 | 2.283 |
| Net profit | 3.065 | 4.995 | 6.796 | 3.670 | 6.756 | 7.702 | 6.055 | 28.039 | 25.124 | 10.619 | 9.488 | 8.042 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.386 | 15.797 | 21.231 | 22.186 | 25.200 | 29.441 | 33.692 | 53.277 | 54.569 | 53.729 | 51.697 | 64.212 |
| Equity | 10.608 | 12.603 | 15.898 | 14.615 | 16.371 | 18.073 | 16.128 | 38.166 | 26.590 | 27.109 | 25.997 | 24.639 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 213 | 488 | 493 | 504 | 0 | 0 |
| Short-term debt | 2.756 | 3.148 | 5.295 | 7.424 | 8.657 | 11.196 | 17.282 | 14.555 | 27.442 | 25.861 | 25.250 | 38.419 |
| Total debt | 2.756 | 3.148 | 5.295 | 7.424 | 8.657 | 11.196 | 17.496 | 15.043 | 27.935 | 26.365 | 25.250 | 38.419 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2022 | — | — |
KB Founder | Founder | 2013 | — | — |
EB Founder | Founder | 2013 | — | — |
AB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FC Cykelgear ApS | Company | 100.0% | 100.0% | 2021 |
Aexo ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rousing Djernæs-Andersen | Management | 0 companies |
| Kasper Buus Larsen | Founder | 0 companies |
| Erik Buus Larsen | Founder | 0 companies |
| Andreas Bang | Chief Executive Officer | 0 companies |
| Martin Løhde Jacobsen | Board of Directors | 0 companies |
| Hardy Bjærge | Chairman | 0 companies |
| Ruben Dankaart | Board of Directors | 0 companies |
| Tim Teunissen | Chairman | 0 companies |
| Nick Lissner Nørregaard | Board of Directors | 0 companies |
| Henrik Buus Larsen | Board of Directors | 0 companies |
| Ruben Jonathan Dankaart | Board of Directors | 0 companies |
| Piebe Hans Flip Koster | Board of Directors | 0 companies |
| Peter Vagner Krøjgaard | Deputy Chairman | 0 companies |