| Revenue | DKK 17,2M | -23% |
| EBITDA | DKK -4,3M | -305% |
| Net profit | DKK -4,8M | -577% |
| Total assets | DKK 51,8M | -7% |
| Equity | DKK 13,3M | -27% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.554 | 6.131 | 9.430 | 10.579 | 12.822 | 15.948 | 20.838 | 22.026 | 24.434 | 18.588 | 22.030 | 20.885 | 22.350 | 17.183 |
| Staff expenses | -3.716 | -4.582 | -7.230 | -8.451 | -10.638 | -12.413 | -14.152 | -14.456 | -16.337 | -14.444 | -17.072 | -19.168 | -20.270 | -21.213 |
| EBITDA | 1.813 | 1.548 | 2.200 | 2.128 | 2.185 | 3.535 | 6.686 | 7.570 | 8.097 | 4.144 | 4.958 | 1.702 | 2.080 | -4.255 |
| Depreciation & amort. | -103 | -121 | -153 | -196 | -165 | -239 | -448 | -548 | -469 | -388 | -837 | -977 | -1.118 | -629 |
| EBIT | 1.710 | 1.427 | 2.047 | 1.931 | 2.019 | 3.296 | 6.238 | 7.022 | 7.628 | 3.756 | 4.121 | 725 | 962 | -4.883 |
| Net financials | -14 | -90 | -39 | 208 | 31 | -243 | -194 | -254 | -96 | -354 | -247 | -671 | -1.710 | -1.314 |
| Profit before tax | 1.696 | 1.337 | 2.008 | 2.140 | 2.050 | 3.053 | 6.044 | 6.768 | 7.532 | 3.402 | 3.874 | 54 | -748 | -6.197 |
| Tax | 420 | 350 | 488 | 526 | 475 | 695 | 1.551 | 1.507 | 1.678 | 772 | 860 | 35 | -34 | -1.366 |
| Net profit | 1.276 | 987 | 1.521 | 1.614 | 1.575 | 2.358 | 4.493 | 5.261 | 5.854 | 2.630 | 3.014 | 19 | -714 | -4.830 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.717 | 10.761 | 12.888 | 14.549 | 19.794 | 30.646 | 29.785 | 40.995 | 44.027 | 46.778 | 53.517 | 53.037 | 55.678 | 51.849 |
| Equity | 3.324 | 4.011 | 5.232 | 6.045 | 7.320 | 8.922 | 13.571 | 18.532 | 23.386 | 21.016 | 21.831 | 18.850 | 18.136 | 13.306 |
| Long-term debt | 576 | 0 | 0 | 0 | 0 | 14 | 19 | 24 | 29 | 274 | 266 | 158 | 0 | 21 |
| Short-term debt | 4.816 | 6.750 | 7.656 | 8.504 | 12.474 | 21.725 | 16.214 | 22.463 | 20.641 | 25.762 | 31.686 | 34.187 | 37.542 | 38.543 |
| Total debt | 5.392 | 6.750 | 7.656 | 8.504 | 12.474 | 21.725 | 16.214 | 22.463 | 20.641 | 25.762 | 31.686 | 34.187 | 37.542 | 38.543 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NJ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
ET | Audit | 1988 | — | — |
RL Management | Management | 1988 | — | — |
SS Management | Management | 1988 | — | — |
CW Management | Management | 1988 | — | — |
HK Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 1988 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 1988 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Insight Cosmetics Group A/S | Company | 90.0% | 90.0% | 2020 |
| Individual | 10.0% | 10.0% | 2004 | |
INSIGHT HOLDING ApS | Company | 90.0% | 90.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Nis Juhl Lorenzen | Chief Executive Officer | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Roal Lauge Manley | Management | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Claus Weiland | Management | 0 companies |
| Hans Kurt Kjær Hansen | Management | 0 companies |
| Mina Lorenzen | Chairman | 0 companies |
| Birgit Lundsteen | Board of Directors | 0 companies |
| Søren Bruun | Board of Directors | 0 companies |
| Morten Bach | Board of Directors | 0 companies |
| Bjarne Rasmussen | Board of Directors | 0 companies |
| Lasse Christmann | Board of Directors | 0 companies |
| Peter Jølck | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |