| Revenue | DKK 3,1M | +171% |
| EBITDA | DKK 1,5M | +332% |
| Net profit | DKK 894K | +975% |
| Total assets | DKK 3,9M | +255% |
| Equity | DKK 391K | +178% |
| Employees | 38 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 215 | 741 | 1.643 | 1.129 | 3.063 |
| Staff expenses | -942 | -1.007 | -1.314 | -761 | -1.605 |
| EBITDA | -727 | -266 | 330 | 336 | 1.454 |
| Depreciation & amort. | -60 | -99 | -104 | -115 | -122 |
| EBIT | -787 | -365 | 225 | 221 | 1.333 |
| Net financials | -58 | 233 | -80 | -92 | -171 |
| Profit before tax | -845 | -132 | 145 | 130 | 1.162 |
| Tax | -183 | -28 | 35 | 47 | 268 |
| Net profit | -662 | -104 | 110 | 83 | 894 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.080 | 1.091 | 1.063 | 1.099 | 3.903 |
| Equity | -592 | -697 | -586 | -503 | 391 |
| Long-term debt | 0 | 220 | 415 | 278 | 271 |
| Short-term debt | 1.672 | 1.568 | 1.234 | 1.324 | 2.652 |
| Total debt | 1.672 | 1.788 | 1.650 | 1.602 | 2.923 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AØ Deputy | Deputy | 2021 | — | — |
AR Management | Management | 2022 | — | — |
RB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fysiomotion Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2020 | |
| Individual | 5.0% | 5.0% | 2022 | |
| Individual | 15.0% | 15.0% | 2022 | |
| Individual | 5.0% | 5.0% | 2022 | |
BP INVEST, GAMBORG ApS | Company | 10.0% | 10.0% | 2021 |
| Individual | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Anita Ørskov Larsen | Deputy | 0 companies |
| Anders Rørbech Steffensen | Management | 0 companies |
| Rebekka Bode Drost | Chief Executive Officer | 0 companies |
| Bente Irene Pedersen | Board of Directors | 0 companies |
| Jørgen Staugaard Sønnichsen | Board of Directors | 0 companies |
| Anders Muus | Board of Directors | 0 companies |