| Revenue | DKK 9,3M | +588% |
| EBITDA | DKK 2,6M | +163% |
| Net profit | DKK 1,2M | +126% |
| Total assets | DKK 23,6M | -1% |
| Equity | DKK -737K | +68% |
| Employees | 14 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 983 | 1.979 | 2.310 | 7.402 | 8.654 | 1.358 | 9.347 |
| Staff expenses | -1.017 | -1.867 | -3.887 | -3.990 | -5.420 | -5.536 | -6.763 |
| EBITDA | -34 | 113 | -1.577 | 3.412 | 3.234 | -4.178 | 2.647 |
| Depreciation & amort. | -0 | -6 | -134 | -327 | -495 | -731 | -596 |
| EBIT | -34 | 107 | -1.711 | 3.085 | 2.740 | -4.909 | 2.051 |
| Net financials | -92 | -189 | -353 | -449 | -610 | -949 | -948 |
| Profit before tax | -126 | -82 | -2.064 | 2.636 | 2.130 | -5.858 | 1.103 |
| Tax | -10 | -10 | -413 | 639 | 554 | -1.300 | -70 |
| Net profit | -116 | -73 | -1.650 | 1.997 | 1.577 | -4.558 | 1.173 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.075 | 3.748 | 10.619 | 13.600 | 21.630 | 23.751 | 23.574 |
| Equity | 384 | 311 | -1.339 | 657 | 2.234 | -2.324 | -737 |
| Long-term debt | 0 | 0 | 5.000 | 4.756 | 3.457 | 2.994 | 2.019 |
| Short-term debt | 1.691 | 3.402 | 6.724 | 7.825 | 15.327 | 22.508 | 22.293 |
| Total debt | 1.691 | 3.402 | 11.724 | 12.580 | 18.784 | 25.502 | 24.312 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CW Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
CK Management | Management | 2018 | — | — |
CR Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F45 Holding ApS | Company | 100.0% | 100.0% | 2026 |
Lars Bisgaard Holding ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Wærn | Chief Executive Officer | 0 companies |
| Christian Kobber | Management | 0 companies |
| Claus Rønnow | Management | 0 companies |
| Lars Bisgaard Jensen | Board of Directors | 0 companies |
| Lars Eli Hansen | Chairman | 0 companies |
| Leif Dambo Jensen | Chairman | 0 companies |
| Søren Harding Sørensen | Chairman | 0 companies |
| Christoffer Obel | Board of Directors | 0 companies |
| Ivan Mejrsk | Chairman | 0 companies |
| Claus Frisenberg Pedersen | Board of Directors | 0 companies |