| Revenue | DKK 863K | +59% |
| EBITDA | DKK -1K | +100% |
| Net profit | DKK -478K | +71% |
| Total assets | DKK 557K | -38% |
| Equity | DKK -1,7M | -38% |
| Employees | 15 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 192 | 1.224 | 1.846 | 1.508 | 1.409 | 608 | 544 | 863 |
| Staff expenses | -333 | -855 | -875 | -923 | -979 | -971 | -974 | -864 |
| EBITDA | -142 | 369 | 970 | 585 | 430 | -414 | -658 | -1 |
| Depreciation & amort. | -254 | -644 | -772 | -759 | -763 | -794 | -954 | -398 |
| EBIT | -395 | -275 | 198 | -174 | -333 | -1.208 | -1.612 | -399 |
| Net financials | -99 | -199 | -226 | -186 | -188 | -208 | -44 | -79 |
| Profit before tax | -495 | -474 | -28 | -360 | -522 | -1.416 | -1.656 | -478 |
| Tax | -109 | -104 | -6 | -79 | 77 | 221 | -0 | -0 |
| Net profit | -386 | -370 | -22 | -281 | -599 | -1.637 | -1.656 | -478 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.478 | 5.370 | 5.275 | 3.842 | 3.746 | 2.086 | 900 | 557 |
| Equity | -286 | -656 | -678 | -959 | -1.558 | -3.195 | -1.251 | -1.729 |
| Long-term debt | 0 | 0 | 28 | 79 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.764 | 6.026 | 5.925 | 4.722 | 5.303 | 5.281 | 2.151 | 2.286 |
| Total debt | 4.764 | 6.026 | 5.953 | 4.801 | 5.303 | 5.281 | 2.151 | 2.286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2020 | — | — |
SH Management | Management | 2025 | — | — |
FW Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LOCATIO ApS | Company | 25.0% | 50.0% | 2020 |
CVJ-HOLDING ApS | Company | 25.0% | 25.0% | 2020 |
DAM HOLDING VIBORG ApS | Company | 25.0% | 25.0% | 2016 |
LOOP FITNESS INVEST 1 ApS | Company | 25.0% | 25.0% | 2016 |
LORENTZEN & NIELSEN ApS | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Christian Mathiesen | Management | 0 companies |
| Signe Harring | Management | 0 companies |
| Fritz Walther Pedersen | Chief Executive Officer | 0 companies |