| Revenue | DKK 425K | -43% |
| EBITDA | DKK -128K | -147% |
| Net profit | DKK -131K | -161% |
| Total assets | DKK 395K | -38% |
| Equity | DKK -4K | -101% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 486 | 599 | 454 | 1.566 | 1.076 | 1.689 | 1.202 | 719 | 742 | 425 |
| Staff expenses | -396 | -303 | -423 | -699 | -1.083 | -1.360 | -1.224 | -697 | -471 | -553 |
| EBITDA | 90 | 296 | 31 | 866 | -7 | 328 | -22 | 22 | 271 | -128 |
| Depreciation & amort. | -11 | -17 | -17 | -19 | -33 | -39 | -19 | -0 | -8 | -32 |
| EBIT | 79 | 280 | 15 | 847 | -40 | 289 | -41 | 22 | 263 | -160 |
| Net financials | -0 | -7 | -2 | -3 | -6 | -5 | -2 | -0 | 12 | -4 |
| Profit before tax | 78 | 273 | 13 | 844 | -46 | 284 | -43 | 22 | 275 | -164 |
| Tax | 16 | 47 | 5 | 190 | -5 | 64 | -11 | 7 | 61 | -33 |
| Net profit | 63 | 226 | 8 | 655 | -41 | 220 | -32 | 15 | 214 | -131 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 166 | 489 | 546 | 1.322 | 762 | 997 | 520 | 343 | 641 | 395 |
| Equity | 113 | 338 | 347 | 1.001 | 260 | 480 | 198 | 213 | 427 | -4 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 53 | 151 | 199 | 320 | 502 | 517 | 322 | 130 | 213 | 399 |
| Total debt | 53 | 151 | 199 | 320 | 502 | 517 | 322 | 130 | 213 | 399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KC Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BigIdeas Holding ApS | Company | 100.0% | 100.0% | 2022 |
TJ-Fysio Holding ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Carlsen | Management | 0 companies |