| Revenue | DKK 2,2M | -24% |
| EBITDA | DKK 349K | -83% |
| Net profit | DKK 103K | -93% |
| Total assets | DKK 1,7M | -37% |
| Equity | DKK 271K | -87% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.827 | 3.776 | 2.875 | 3.022 | 2.106 | 2.842 | 2.727 | 2.783 | 2.906 | 4.100 | 3.150 | 3.051 | 2.943 | 2.246 |
| Staff expenses | -2.109 | -3.001 | -1.892 | -2.124 | -870 | -1.683 | -1.680 | -1.538 | -1.009 | -1.090 | -1.384 | -1.388 | -895 | -1.897 |
| EBITDA | 1.075 | 104 | 211 | 148 | 1.236 | 1.159 | 1.047 | 1.244 | 1.897 | 3.010 | 1.766 | 1.663 | 2.049 | 349 |
| Depreciation & amort. | 201 | -149 | -149 | -144 | -156 | -222 | -256 | -156 | -231 | -104 | -105 | -77 | -167 | -212 |
| EBIT | 874 | -45 | 62 | 5 | 1.080 | 937 | 790 | 1.088 | 1.666 | 2.907 | 1.661 | 1.585 | 1.882 | 137 |
| Net financials | 4 | 1 | -0 | -0 | 2 | -0 | -0 | -0 | 0 | 0 | 0 | 58 | 83 | 11 |
| Profit before tax | 879 | -44 | 61 | 4 | 1.082 | 937 | 790 | 1.088 | 1.666 | 2.907 | 1.661 | 1.643 | 1.924 | 148 |
| Tax | 220 | 32 | 17 | 13 | 242 | 213 | 178 | 242 | 372 | 645 | 373 | 371 | 428 | 45 |
| Net profit | 659 | -75 | 44 | -8 | 840 | 724 | 612 | 846 | 1.294 | 2.261 | 1.288 | 1.273 | 1.496 | 103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.339 | 654 | 727 | 790 | 1.161 | 1.407 | 1.345 | 1.694 | 2.521 | 4.062 | 2.318 | 2.487 | 2.736 | 1.722 |
| Equity | 1.131 | 305 | 350 | 341 | 965 | 849 | 761 | 1.007 | 1.501 | 2.512 | 1.800 | 1.873 | 2.169 | 271 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 331 | 425 | 0 |
| Short-term debt | 209 | 349 | 378 | 449 | 196 | 558 | 584 | 687 | 1.020 | 1.551 | 518 | 282 | 139 | 1.415 |
| Total debt | 209 | 349 | 378 | 449 | 196 | 558 | 584 | 687 | 1.020 | 1.551 | 518 | 614 | 565 | 1.415 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DERMACON ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Esmann | Management | 0 companies |