| Revenue | DKK 1,5M | +167% |
| EBITDA | DKK -3,9M | +20% |
| Net profit | DKK -4M | +20% |
| Total assets | DKK 494K | -30% |
| Equity | DKK -716K | +3% |
| Employees | 50 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.096 | 1.726 | 1.672 | 571 | 1.525 |
| Staff expenses | -1.474 | -3.550 | -3.942 | -5.387 | -5.421 |
| EBITDA | -378 | -1.824 | -2.269 | -4.884 | -3.896 |
| Depreciation & amort. | -0 | -0 | -0 | -62 | -50 |
| EBIT | -378 | -1.824 | -2.269 | -4.946 | -3.946 |
| Net financials | -8 | -7 | -2 | -53 | -33 |
| Profit before tax | -386 | -1.831 | -2.271 | -4.999 | -3.979 |
| Tax | -83 | -403 | -145 | -20 | -0 |
| Net profit | -303 | -1.428 | -2.127 | -4.979 | -3.979 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.335 | 551 | 490 | 710 | 494 |
| Equity | -203 | -1.631 | -758 | -737 | -716 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.538 | 2.182 | 1.248 | 1.447 | 1.210 |
| Total debt | 1.538 | 2.182 | 1.248 | 1.447 | 1.210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DL Management | Management | 2024 | — | — |
MG Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AGF A/S | Company | 66.7% | 66.7% | 2020 |
AARHUS GYMNASTIKFORENING AF 1880 | Company | 10.0% | 10.0% | 2024 |
VSK Aarhus | Company | 10.0% | 10.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Lauridsen | Management | 0 companies |
| Marie Greve | Management | 0 companies |
| Flemming Michael Jensen | Board of Directors | 0 companies |
| Jacob Kjeldsen Nielsen | Chairman | 0 companies |
| Leif Gjørtz Christensen | Board of Directors | 0 companies |
| Bo Heine Jensen | Board of Directors | 0 companies |
| Anna Marie Hejlsberg | Board of Directors | 0 companies |