| Revenue | DKK 275K | -46% |
| EBITDA | DKK 275K | -46% |
| Net profit | DKK 210K | -47% |
| Total assets | DKK 1,7M | +10% |
| Equity | DKK 1,3M | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 667 | 475 | 363 | 985 | 542 | 762 | 570 | 865 | 664 | 1.075 | 1.434 | 537 | 657 | 510 | 275 |
| Staff expenses | -62 | -0 | -211 | -380 | -622 | -519 | -415 | -487 | -887 | -986 | -978 | -402 | -771 | -3 | -0 |
| EBITDA | -14 | 16 | -179 | 157 | -79 | 243 | 155 | 377 | -224 | 89 | 456 | 135 | -114 | 507 | 275 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -18 | -73 | -62 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | 16 | -179 | 157 | -79 | 243 | 155 | 359 | -296 | 28 | 456 | 135 | -114 | 507 | 275 |
| Net financials | 1 | -2 | -1 | -2 | -1 | 0 | 0 | -4 | 5 | 184 | -37 | 0 | 6 | 2 | -6 |
| Profit before tax | -13 | 14 | -180 | 155 | -81 | 243 | 155 | 355 | -291 | 212 | 420 | 135 | -107 | 510 | 269 |
| Tax | 1 | 4 | -42 | 40 | -14 | 59 | 36 | 83 | 100 | 10 | 95 | 31 | -32 | 112 | 59 |
| Net profit | -14 | 10 | -138 | 115 | -67 | 184 | 119 | 272 | -391 | 202 | 325 | 104 | -75 | 397 | 210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 412 | 597 | 339 | 438 | 705 | 945 | 1.405 | 1.388 | 1.122 | 1.328 | 1.566 | 1.730 | 1.110 | 1.530 | 1.680 |
| Equity | 125 | 135 | -4 | 111 | 44 | 228 | 347 | 618 | 227 | 429 | 754 | 558 | 676 | 1.073 | 1.283 |
| Long-term debt | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 287 | 462 | 343 | 327 | 661 | 717 | 1.058 | 770 | 894 | 899 | 812 | 1.172 | 434 | 457 | 397 |
| Total debt | 287 | 462 | 343 | 327 | 661 | 717 | 1.058 | 770 | 894 | 899 | 812 | 1.172 | 434 | 457 | 397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Management | Management | 2022 | — | — |
KA Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
BS Management | Management | 2022 | — | — |
HJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LANGTVED DATA A/S | Company | 100.0% | 100.0% | 2022 |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
Dermatologisk Speciallægeselskab CSM ApS | Company | 25.0% | 25.0% | 2017 |
SACO HOLDING A/S | Company | 5.0% | 5.0% | 2015 |
BADSTUE HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
HENRIK HARBOE HOLDING A/S | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Lysholt Larsen | Management | 0 companies |
| Kristian Aasbjerg Andersen | Chief Executive Officer | 0 companies |
| Bo Sellerup | Management | 0 companies |
| Henrik Jantzen | Chief Executive Officer | 0 companies |
| Henrik Harboe | Chairman | 0 companies |
| Camilla Ley Valentin | Board of Directors | 0 companies |
| Søren Agerbo | Board of Directors | 0 companies |