| Revenue | DKK -79K | -46% |
| EBITDA | DKK -359K | +43% |
| Net profit | DKK -485K | +35% |
| Total assets | DKK 495K | -46% |
| Equity | DKK -1,2M | -70% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.833 | -2.644 | -1.728 | -1.264 | -426 | -182 | -182 | -66 | -145 | -79 |
| Staff expenses | -1.489 | -1.086 | -810 | -1.077 | -455 | -484 | -761 | -479 | -481 | -280 |
| EBITDA | -3.322 | -3.731 | -2.538 | -2.341 | -881 | -666 | -943 | -545 | -625 | -359 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -49 | -154 | -194 | -232 | -176 |
| EBIT | -3.322 | -3.731 | -2.538 | -2.341 | -881 | -715 | -1.098 | -739 | -858 | -534 |
| Net financials | -1 | -41 | 699 | -201 | -246 | -288 | -297 | -314 | -67 | -88 |
| Profit before tax | -3.323 | -3.771 | -1.838 | -2.542 | -1.127 | -1.003 | -1.395 | -1.053 | -925 | -622 |
| Tax | -708 | -100 | -314 | -559 | -303 | -246 | -318 | -233 | -177 | -137 |
| Net profit | -2.615 | -3.671 | -1.525 | -1.983 | -824 | -758 | -1.077 | -821 | -747 | -485 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.949 | 1.288 | 1.017 | 1.053 | 993 | 973 | 1.096 | 589 | 910 | 495 |
| Equity | 2.485 | -1.187 | -1.083 | -3.066 | -3.890 | -4.648 | -5.724 | 55 | -692 | -1.177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 464 | 2.474 | 2.100 | 4.119 | 4.884 | 5.621 | 6.821 | 534 | 1.602 | 1.672 |
| Total debt | 464 | 2.474 | 2.100 | 4.119 | 4.884 | 5.621 | 6.821 | 534 | 1.602 | 1.672 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
HW Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JEMO-PHARM A/S | Company | 100.0% | 100.0% | 2020 |
J. DUCKERT HOLDING A/S | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Gregers Mikkelsen | Chief Executive Officer | 0 companies |
| Henrik Winther Olsen | Management | 0 companies |
| Lars Rasmussen | Board of Directors | 0 companies |
| Erik Valentin Harby | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Board of Directors | 0 companies |
| Maria Addis | Board of Directors | 0 companies |
| Jan Duckert | Chairman | 0 companies |
| Mikael Andreas Mohr | Board of Directors | 0 companies |