| Revenue | DKK -99K | +8% |
| EBITDA | DKK -99K | -8% |
| Net profit | DKK -96K | +4% |
| Total assets | DKK 66K | -6% |
| Equity | DKK 0 | -100% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -266 | -228 | -93 | -89 | -684 | -305 | -388 | -165 | -555 | -246 | 1.266 | -506 | -92 | -99 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -266 | -228 | -93 | -89 | -684 | -305 | -388 | -165 | -555 | -246 | 1.266 | -516 | -92 | -99 |
| Depreciation & amort. | -16 | -48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -282 | -276 | -93 | -89 | -684 | -305 | -388 | -165 | -555 | -246 | 1.266 | -516 | -92 | -99 |
| Net financials | 1 | 1 | 1 | -0 | 0 | -7 | -18 | -33 | -48 | -62 | -21 | 5 | -8 | 3 |
| Profit before tax | -281 | -274 | -92 | -89 | -684 | -311 | -405 | -198 | -604 | -308 | 1.245 | -511 | -100 | -96 |
| Tax | -37 | -0 | -10 | -15 | -153 | -25 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -244 | -274 | -81 | -74 | -531 | -286 | -398 | -198 | -604 | -308 | 1.245 | -511 | -100 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 230 | 302 | 209 | 640 | 273 | 139 | 97 | 226 | 250 | 53 | 1.195 | 39 | 69 | 66 |
| Equity | 200 | 276 | 94 | 620 | 90 | -197 | -595 | -793 | -1.397 | -1.705 | 409 | -102 | 25 | 0 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 30 | 27 | 115 | 20 | 183 | 335 | 692 | 1.019 | 1.646 | 1.758 | 786 | 140 | 45 | 66 |
| Total debt | 30 | 27 | 115 | 20 | 183 | 335 | 692 | 1.019 | 1.646 | 1.758 | 786 | 140 | 45 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2010 | — | — |
LC Management | Management | 2022 | — | — |
SK Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
JBHA Holding ApS | Company | 33.3% | 33.3% | 2019 |
FAB5 Holding ApS | Company | 25.0% | 25.0% | 2015 |
Thomsen Pharma ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Søndergaard Thomsen | Management | 0 companies |
| Lars Christer Fredrik Fåhraeus | Management | 0 companies |
| Snickar Karl Johan Tobieson | Management | 0 companies |
| Frank Knudsen | Board of Directors | 0 companies |
| Else Sissel Vorstrup | Chairman | 0 companies |
| John Bondo Hansen | Chairman | 0 companies |
| Niels Skjærbæk | Board of Directors | 0 companies |