| Revenue | DKK 1,6M | -12% |
| EBITDA | DKK -240K | +25% |
| Net profit | DKK -453K | +12% |
| Total assets | DKK 2,7M | +7% |
| Equity | DKK -435K | -2517% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.207 | -264 | 496 | 1.530 | 1.573 | 465 | 3.716 | 3.342 | 257 | 1.454 | 3.253 | 2.396 | 1.863 | 1.641 |
| Staff expenses | -1.927 | -3.281 | -1.789 | -1.533 | -1.764 | -1.758 | -780 | -2.131 | -628 | -1.613 | -2.147 | -1.835 | -2.183 | -1.881 |
| EBITDA | -3.134 | -3.546 | -1.293 | -3 | -191 | -2.171 | 2.937 | 1.211 | -370 | -159 | 1.107 | 561 | -320 | -240 |
| Depreciation & amort. | 1.226 | -986 | -56 | -115 | -93 | -34 | -73 | -114 | -116 | -75 | -75 | -57 | -19 | -3 |
| EBIT | -4.360 | -4.532 | -1.350 | -118 | -284 | -2.205 | 2.864 | 1.097 | -486 | -234 | 1.031 | 505 | -339 | -244 |
| Net financials | 89 | 51 | -753 | 1.029 | -461 | 64 | 16 | 8 | 164 | 105 | 139 | 156 | -136 | -159 |
| Profit before tax | -4.271 | -4.480 | -2.102 | 912 | -745 | -2.141 | 2.880 | 1.105 | -323 | -129 | 1.170 | 661 | -475 | -403 |
| Tax | -928 | -971 | 232 | -211 | 1.721 | 154 | -1.222 | 258 | -0 | -0 | 308 | 235 | 37 | 50 |
| Net profit | -3.343 | -3.509 | -2.334 | 2.122 | -2.466 | -2.295 | 4.102 | 847 | -323 | -129 | 862 | 579 | -512 | -453 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.881 | 8.136 | 5.411 | 6.436 | 4.132 | 2.441 | 6.512 | 6.983 | 4.942 | 5.751 | 6.421 | 3.301 | 2.530 | 2.703 |
| Equity | 8.688 | 5.179 | 2.845 | 4.967 | 2.501 | 206 | 4.308 | 5.154 | 3.472 | 3.343 | 3.853 | 530 | 18 | -435 |
| Long-term debt | 0 | 0 | 59 | 0 | 0 | 991 | 0 | 88 | 0 | 31 | 31 | 0 | 0 | 0 |
| Short-term debt | 2.193 | 2.957 | 2.507 | 1.469 | 1.631 | 1.242 | 2.204 | 1.741 | 1.470 | 2.377 | 2.537 | 2.771 | 2.512 | 3.138 |
| Total debt | 2.193 | 2.957 | 2.566 | 1.469 | 1.631 | 2.233 | 2.204 | 1.829 | 1.470 | 2.408 | 2.568 | 2.771 | 2.512 | 3.138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Management | Management | 2011 | — | — |
MM Management | Management | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDIC COSMETIC LASER CLINIC ApS | Company | 100.0% | 100.0% | 2018 |
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Per Majgård | Management | 0 companies |
| Michael Miravet Sorribes | Management | 0 companies |