| Revenue | DKK -67K | — |
| EBITDA | DKK -129K | +44% |
| Net profit | DKK -171K | +27% |
| Total assets | DKK 256K | -25% |
| Equity | DKK 118K | -59% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.026 | 3.495 | 4.202 | 2.023 | 1.612 | 1.430 | 0 | -67 |
| Staff expenses | -1.112 | -1.945 | -1.822 | -2.029 | -1.570 | -1.413 | -0 | -62 |
| EBITDA | 579 | 68 | 14 | -6 | 42 | 17 | -231 | -129 |
| Depreciation & amort. | -11 | -20 | -16 | -7 | -12 | -11 | -0 | -0 |
| EBIT | 568 | 47 | -2 | -14 | 30 | 6 | -231 | -129 |
| Net financials | -2 | -3 | -2 | -4 | -3 | -4 | -4 | -41 |
| Profit before tax | 566 | 44 | -5 | -17 | 27 | 3 | -235 | -171 |
| Tax | 127 | 10 | -0 | -0 | 1 | 1 | -0 | -0 |
| Net profit | 438 | 35 | -5 | -17 | 26 | 2 | -235 | -171 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.526 | 2.058 | 3.138 | 2.780 | 2.494 | 552 | 341 | 256 |
| Equity | 488 | 523 | 518 | 501 | 521 | 523 | 288 | 118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.038 | 1.535 | 2.620 | 2.279 | 1.973 | 29 | 53 | 139 |
| Total debt | 1.038 | 1.535 | 2.620 | 2.279 | 1.973 | 29 | 53 | 139 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Management | Management | 2018 | — | — |
KF Unofficial title | Unofficial title | 2022 | — | — |
KH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DERMAISSUE ApS | Company | 25.0% | 25.0% | 2016 |
GL 2016 Holding ApS | Company | 25.0% | 25.0% | 2016 |
MARSELIS KAPITAL A/S | Company | 25.0% | 25.0% | 2016 |
Tryagain Holding ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Sørensen | Management | 0 companies |
| Keld Friis | Unofficial title | 0 companies |
| Klaus Hartnack Kristensen | Chief Executive Officer | 0 companies |
| Lone Bruhn Madsen | Board of Directors | 0 companies |
| Gitte Laursen | Board of Directors | 0 companies |