| Revenue | DKK 365K | +24% |
| EBITDA | DKK 69K | -10% |
| Net profit | DKK -165K | +5% |
| Total assets | DKK 418K | -25% |
| Equity | DKK -1,3M | -15% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 120 | 185 | 164 | 294 | 365 |
| Staff expenses | -328 | -220 | -199 | -218 | -296 |
| EBITDA | -208 | -36 | -36 | 77 | 69 |
| Depreciation & amort. | -170 | -146 | -146 | -146 | -141 |
| EBIT | -379 | -182 | -182 | -69 | -72 |
| Net financials | -83 | -61 | -89 | -104 | -93 |
| Profit before tax | -462 | -242 | -270 | -174 | -165 |
| Tax | -101 | -53 | 154 | -0 | -0 |
| Net profit | -361 | -189 | -424 | -174 | -165 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.136 | 1.027 | 704 | 561 | 418 |
| Equity | -321 | -510 | -935 | -1.108 | -1.274 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.457 | 1.538 | 1.638 | 1.670 | 1.692 |
| Total debt | 1.457 | 1.538 | 1.638 | 1.670 | 1.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ML Brovst Holding ApS | Company | 50.0% | 50.0% | 2020 |
LOOP FITNESS AALBORG ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Marian Rusholt Lauritsen | Management | 0 companies |
| Kenneth Hoffmann | Board of Directors | 0 companies |
| Claus Erik Mortensen | Board of Directors | 0 companies |