| Revenue | DKK 492K | -22% |
| EBITDA | DKK 492K | -22% |
| Net profit | DKK 416K | -36% |
| Total assets | DKK 1,7M | -18% |
| Equity | DKK 1,4M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | — | — | 439 | 549 | 818 | 1.090 | 738 | 462 | 631 | 492 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 882 | -3 | -5 | 414 | 549 | 818 | 1.090 | 738 | 457 | 631 | 492 |
| Depreciation & amort. | -0 | -0 | -0 | 13 | -35 | -35 | -25 | -5 | -0 | -5 | -5 |
| EBIT | 882 | -3 | -5 | 401 | 514 | 783 | 1.065 | 733 | 457 | 626 | 487 |
| Net financials | 1.044 | -134 | -22 | -14 | -38 | -5 | 41 | 25 | 36 | 24 | 12 |
| Profit before tax | 1.023 | -137 | -27 | 386 | 476 | 778 | 1.105 | 758 | 493 | 650 | 499 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 82 |
| Net profit | 1.023 | -137 | -27 | 386 | 476 | 778 | 1.105 | 758 | 493 | 650 | 416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.658 | 7.036 | 129 | 2.159 | 1.462 | 1.745 | 2.399 | 1.860 | 2.722 | 2.031 | 1.657 |
| Equity | 164 | 27 | 125 | 511 | 601 | 1.379 | 1.884 | 1.643 | 2.136 | 1.685 | 1.416 |
| Long-term debt | 234 | 164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.260 | 6.845 | 5 | 1.648 | 861 | 366 | 514 | 217 | 586 | 346 | 241 |
| Total debt | 7.494 | 7.009 | 5 | 1.648 | 861 | 366 | 514 | 217 | 586 | 346 | 241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Audit | Audit | 2002 | — | — |
RD Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHARMAVIE A/S | Company | 100.0% | 100.0% | 2012 |
MEDIC WIOTECH A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Rasmussen | Audit | 0 companies |
| Rene Dominic | Chief Executive Officer | 0 companies |
| Carsten Wærn | Chairman | 0 companies |
| Margit Wærn | Board of Directors | 0 companies |
| Jerk Wang Langer | Board of Directors | 0 companies |
| Christel Arpalice Piron | Chairman | 0 companies |
| Harly Lykke Jørgensen | Board of Directors | 0 companies |
| Ebbe Nielsen | Chairman | 0 companies |