| Revenue | DKK 4,8M | +28% |
| EBITDA | DKK 1,1M | +705% |
| Net profit | DKK 19K | +105% |
| Total assets | DKK 2,2M | +1% |
| Equity | DKK -1,9M | +1% |
| Employees | 57 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | 1.480 | 1.174 | 1.975 | 1.722 | 732 | 1.685 | 3.509 | 3.779 | 4.840 |
| Staff expenses | -520 | -1.282 | -1.288 | -1.442 | -1.411 | -1.703 | -1.504 | -2.756 | -3.322 | -3.700 |
| EBITDA | -528 | 198 | -114 | 533 | 311 | -970 | 181 | 753 | 138 | 1.108 |
| Depreciation & amort. | -124 | -138 | -138 | -138 | -150 | -88 | -156 | -285 | -339 | -496 |
| EBIT | -653 | 60 | -252 | 395 | 161 | -1.058 | 25 | 468 | -202 | 612 |
| Net financials | -58 | -88 | -87 | -105 | -70 | -88 | -28 | -200 | -226 | -210 |
| Profit before tax | -711 | -29 | -339 | 290 | 91 | -1.147 | -3 | 268 | -428 | 402 |
| Tax | -0 | -0 | -0 | -169 | 23 | -251 | 1 | 192 | -47 | 383 |
| Net profit | -711 | -29 | -339 | 459 | 68 | -895 | -4 | 77 | -381 | 19 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 766 | 859 | 833 | 844 | 1.144 | 1.770 | 1.867 | 2.737 | 2.132 | 2.162 |
| Equity | -661 | -689 | -1.029 | -570 | -502 | -1.397 | -1.401 | -1.528 | -1.909 | -1.890 |
| Long-term debt | 23 | 132 | 34 | 34 | 56 | 34 | 1.749 | 1.988 | 1.965 | 2.099 |
| Short-term debt | 1.403 | 1.416 | 1.827 | 1.379 | 1.590 | 3.133 | 1.519 | 2.276 | 2.076 | 1.936 |
| Total debt | 1.426 | 1.548 | 1.861 | 1.414 | 1.646 | 3.167 | 3.268 | 4.264 | 4.041 | 4.035 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KN Management | Management | 2021 | — | — |
AR Founder | Founder | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F & S Skanderborg Holding ApS | Company | 100.0% | 100.0% | 2020 |
AUTORISERET FYSIOTERAPEUT MICHAEL CHRISTENSEN ApS | Company | 25.0% | 25.0% | 2020 |
Nikkelborg Holding ApS | Company | 25.0% | 25.0% | 2020 |
| Individual | 25.0% | 25.0% | 2015 | |
Fysiomotion Holding ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Nikkelborg | Management | 0 companies |
| Anders Rørbech Steffensen | Founder | 0 companies |
| Michael Christensen | Chairman | 0 companies |
| Kathja Rasmusen | Board of Directors | 0 companies |
| Hans Henriksen | Chairman | 0 companies |
| Tina Lindholdt Andersen | Board of Directors | 0 companies |
| Lene Lysemose Hansen | Board of Directors | 0 companies |