| Revenue | DKK 78K | — |
| EBITDA | DKK -3K | +96% |
| Net profit | DKK -743K | +10% |
| Total assets | DKK 232K | -21% |
| Equity | DKK -8,7M | +13% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 834 | 1.322 | 970 | 535 | 497 | 301 | 210 | 182 | 127 | 99 | 175 | 25 | 0 | 78 |
| Staff expenses | -0 | -22 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -57 | -231 | -29 | 4 | -88 | -84 | -173 | -195 | 2 | -170 | -126 | -119 | -75 | -3 |
| Depreciation & amort. | 209 | -216 | -216 | -215 | -208 | -201 | -201 | -201 | -201 | -170 | -59 | -59 | -59 | -59 |
| EBIT | -266 | -447 | -245 | -211 | -296 | -285 | -374 | -396 | -199 | -340 | -185 | -178 | -134 | -62 |
| Net financials | -286 | -305 | -317 | -305 | -282 | -297 | -186 | -163 | -168 | -174 | -175 | -265 | -702 | -706 |
| Profit before tax | -552 | -753 | -563 | -515 | -578 | -582 | -561 | -559 | -367 | -514 | -360 | -442 | -836 | -768 |
| Tax | -183 | -188 | 715 | -0 | -0 | -2 | -65 | -33 | -0 | -43 | -24 | -0 | -13 | -25 |
| Net profit | -548 | -564 | -1.277 | -515 | -578 | -580 | -496 | -526 | -367 | -471 | -336 | -442 | -824 | -743 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.846 | 2.783 | 1.954 | 1.649 | 1.579 | 1.237 | 1.109 | 897 | 687 | 558 | 478 | 345 | 296 | 232 |
| Equity | -2.937 | -3.501 | -4.779 | -5.294 | -5.873 | -6.452 | -6.949 | -7.475 | -7.842 | -8.313 | -8.650 | -9.092 | -9.916 | -8.659 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.783 | 6.284 | 6.733 | 6.943 | 7.452 | 7.690 | 8.058 | 8.372 | 8.529 | 8.871 | 9.128 | 9.438 | 10.212 | 8.891 |
| Total debt | 5.783 | 6.284 | 6.733 | 6.943 | 7.452 | 7.690 | 8.058 | 8.372 | 8.529 | 8.871 | 9.128 | 9.438 | 10.212 | 8.891 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KW | Audit | 2000 | — | — |
MM Management | Management | 2011 | — | — |
PM Management | Management | 2011 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDIC COSMETIC LASER CLINIC ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ken Woiremose Clausen | Audit | 0 companies |
| Marianne Miravet Sorribes | Management | 0 companies |
| Per Majgård | Management | 0 companies |
| Michael Miravet Sorribes | Chief Executive Officer | 0 companies |
| John Heebøll | Board of Directors | 0 companies |
| Poul Leo Anker | Board of Directors | 0 companies |
| Anne Thomas | Board of Directors | 0 companies |
| Jan Schouenborg Dombernowsky | Board of Directors | 0 companies |