| Revenue | DKK -885K | +20% |
| EBITDA | DKK -885K | -20% |
| Net profit | DKK -882K | +3% |
| Total assets | DKK 1,6M | +92% |
| Equity | DKK -6,3M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 758 | 913 | -172 | -4 | -6 | -287 | -538 | -1.685 | -559 | -654 | -920 | -737 | -885 |
| Staff expenses | -688 | -464 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 70 | 449 | -172 | -4 | -6 | -287 | -538 | -1.685 | -559 | -654 | -920 | -737 | -885 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -107 | -120 | -96 | -96 | -93 | -25 |
| EBIT | 70 | 449 | -172 | -4 | -6 | -287 | -553 | -1.792 | -679 | -750 | -1.016 | -830 | -910 |
| Net financials | -64 | -55 | -2 | -2 | -3 | -9 | -55 | -117 | -148 | -164 | -208 | -210 | -221 |
| Profit before tax | 6 | 395 | -173 | -6 | -9 | -296 | -608 | -1.909 | -827 | -915 | -1.225 | -1.041 | -1.131 |
| Tax | 2 | 109 | 64 | 33 | -3 | -65 | -132 | -417 | -186 | -201 | -269 | -132 | -249 |
| Net profit | 4 | 286 | -237 | -39 | -6 | -231 | -475 | -1.492 | -641 | -714 | -955 | -908 | -882 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.213 | 1.098 | 177 | 71 | 74 | 671 | 2.026 | 1.614 | 834 | 1.158 | 1.700 | 856 | 1.643 |
| Equity | -13 | 272 | 35 | -5 | -11 | -241 | -717 | -2.209 | -2.849 | -3.563 | -4.518 | -5.426 | -6.309 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.226 | 826 | 142 | 75 | 85 | 853 | 2.645 | 3.728 | 3.615 | 4.673 | 6.218 | 6.283 | 7.951 |
| Total debt | 2.226 | 826 | 142 | 75 | 85 | 853 | 2.645 | 3.728 | 3.615 | 4.673 | 6.218 | 6.283 | 7.951 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2013 | — | — |
PB Management | Management | 2000 | — | — |
MJ Management | Management | 2001 | — | — |
TV Management | Management | 2001 | — | — |
HA Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DERMA PHARM A/S | Company | 66.7% | 66.7% | 2023 |
Uffe Koppelhus Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Bogh | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Michael Jan Larsen | Management | 0 companies |
| Torben Villy Villadsen Kristensen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Mikkel Egelund Jensen | Chairman | 0 companies |
| Birger Kuntkes | Board of Directors | 0 companies |
| Uffe Koppelhus | Board of Directors | 0 companies |
| Niels Jørgen Winther Christiansen | Board of Directors | 0 companies |
| Morten Guldberg | Board of Directors | 0 companies |