| Revenue | DKK 3,4M | +12% |
| EBITDA | DKK 3,4M | +77% |
| Net profit | DKK -3,3M | -605% |
| Total assets | DKK 4,9M | -61% |
| Equity | DKK 4,3M | -43% |
| Employees | 2 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -100 | 277 | 719 | 501 | -213 | 1.538 | 697 | 1.385 | 2.432 | 3.053 | 3.412 |
| Staff expenses | -0 | -0 | -369 | -488 | -1.348 | -1.135 | -973 | -1.640 | -1.965 | -1.128 | -0 |
| EBITDA | -100 | 185 | 350 | 13 | -1.560 | 399 | -561 | -255 | 467 | 1.925 | 3.412 |
| Depreciation & amort. | -0 | -114 | -243 | -360 | -440 | -467 | -488 | -536 | -579 | -596 | -7.586 |
| EBIT | -100 | 71 | 106 | -347 | -2.000 | -68 | -1.049 | -791 | -113 | 1.330 | -4.173 |
| Net financials | -3 | 0 | -9 | -496 | -496 | -536 | -375 | -369 | -501 | -534 | -8 |
| Profit before tax | -103 | 71 | 97 | -843 | -2.496 | -605 | -1.424 | -1.160 | -614 | 832 | -4.181 |
| Tax | -23 | 50 | -33 | -203 | -547 | -165 | -406 | -348 | -147 | 187 | -920 |
| Net profit | -80 | 21 | 129 | -640 | -1.948 | -440 | -1.018 | -812 | -467 | 646 | -3.262 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.832 | 5.253 | 7.435 | 7.620 | 8.784 | 8.368 | 12.005 | 12.938 | 12.260 | 12.618 | 4.889 |
| Equity | 170 | 192 | 1.221 | 1.717 | 2.769 | 2.329 | 6.666 | 7.355 | 6.887 | 7.533 | 4.271 |
| Long-term debt | 0 | 3.566 | 4.320 | 4.401 | 4.431 | 4.460 | 3.728 | 3.710 | 2.653 | 3.794 | 0 |
| Short-term debt | 388 | 747 | 823 | 489 | 794 | 846 | 1.136 | 1.310 | 2.151 | 535 | 618 |
| Total debt | 2.662 | 4.313 | 5.143 | 4.889 | 5.225 | 5.306 | 4.864 | 5.019 | 4.804 | 4.330 | 618 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
VC Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COBI REHAB A/S | Company | 100.0% | 100.0% | 2024 |
JKG HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
LYNGDAL INVEST ApS | Company | 5.0% | 5.0% | 2017 |
LOHE HOLDING ApS | Company | 5.0% | 5.0% | 2017 |
VIC&VIC HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
Styrelsen for Forskning og Uddannelse | Company | 5.0% | 5.0% | 2017 |
BFS Invest ApS | Company | 5.0% | 5.0% | 2018 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2017 |
| Individual | 5.0% | 5.0% | 2021 | |
monrei.dk ApS | Company | 5.0% | 5.0% | 2018 |
Stenport Holding ApS | Company | 5.0% | 5.0% | 2019 |
Sahlholt Invest ApS | Company | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Justinus Stærmose | Chief Executive Officer | 0 companies |
| Viorel Chicinas | Chief Executive Officer | 0 companies |
| Michael Kock | Chief Executive Officer | 0 companies |
| Jens Kristian Goth | Chief Executive Officer | 0 companies |
| Jens Stenport Nørgaard | Board of Directors | 0 companies |
| Peter Madsen | Chairman | 0 companies |
| Morten Johansen | Board of Directors | 0 companies |
| Kåre Bo Stolt | Board of Directors | 0 companies |
| Lasse Richter Petersen | Board of Directors | 0 companies |
| Brian Østergaard | Board of Directors | 0 companies |
| Monica Reib | Chairman | 0 companies |
| Jesper Thorsen | Board of Directors | 0 companies |
| Hans Wichmann Madsen | Board of Directors | 0 companies |
| Henrik Bro Krogen | Chairman | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |
| Henrik Møllegaard Bjerre | Chairman | 0 companies |
| Steen Hansen | Board of Directors | 0 companies |
| Henrik Rømer | Board of Directors | 0 companies |