| Revenue | DKK 21,6M | -18% |
| EBITDA | DKK 13,3M | -27% |
| Net profit | DKK 8,6M | -39% |
| Total assets | DKK 79,2M | +10% |
| Equity | DKK 68,1M | +14% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -221 | 685 | 4.976 | 7.517 | 6.566 | 8.693 | 15.059 | 13.726 | 10.687 | 19.238 | 30.301 | 26.193 | 21.584 |
| Staff expenses | -502 | -528 | -892 | -1.908 | -5.252 | -5.332 | -7.133 | -7.023 | -7.482 | -6.699 | -8.040 | -7.993 | -7.920 |
| EBITDA | -723 | 157 | 4.084 | 5.609 | 1.313 | 3.361 | 7.926 | 6.703 | 3.204 | 12.390 | 22.261 | 18.200 | 13.339 |
| Depreciation & amort. | -38 | -48 | -50 | -81 | -241 | -276 | -242 | -467 | -369 | -450 | -503 | -982 | -2.868 |
| EBIT | -761 | 109 | 4.035 | 5.528 | 1.073 | 3.085 | 7.684 | 6.236 | 2.835 | 11.941 | 21.758 | 17.217 | 10.471 |
| Net financials | -57 | -93 | -77 | -36 | -24 | -101 | -90 | 56 | -334 | 719 | -736 | 816 | 749 |
| Profit before tax | -818 | 15 | 3.957 | 5.492 | 1.049 | 2.984 | 7.594 | 6.291 | 2.501 | 12.660 | 21.023 | 18.033 | 11.220 |
| Tax | -179 | 14 | 982 | 1.370 | 161 | 722 | 1.775 | 1.531 | 533 | 2.277 | 4.585 | 4.014 | 2.611 |
| Net profit | -639 | 1 | 2.976 | 4.122 | 889 | 2.262 | 5.820 | 4.761 | 1.969 | 10.383 | 16.438 | 14.019 | 8.609 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.298 | 2.459 | 7.715 | 16.111 | 24.655 | 26.568 | 37.223 | 34.294 | 36.267 | 48.216 | 63.767 | 71.958 | 79.217 |
| Equity | 430 | 431 | 3.407 | 7.529 | 21.078 | 22.141 | 25.461 | 27.221 | 29.190 | 39.573 | 51.511 | 59.529 | 68.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 306 | 193 | 132 | 110 | 319 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.868 | 2.028 | 4.308 | 8.582 | 3.270 | 4.234 | 11.630 | 6.963 | 6.758 | 7.798 | 10.131 | 9.984 | 9.099 |
| Total debt | 1.868 | 2.028 | 4.308 | 8.582 | 3.577 | 4.427 | 11.762 | 7.073 | 7.077 | 7.798 | 10.131 | 9.984 | 9.099 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MC Management | Management | 2006 | — | — |
PM Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2021 | |
ANKERSTJERNE ApS | Company | 10.0% | 10.0% | 2009 |
URANIA HOLDING INVEST ApS | Company | 20.0% | 20.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Christensen | Management | 0 companies |
| PHARMA MEDICO UK LIMITED | Founder | 0 companies |