| Revenue | DKK 486,7M | +9% |
| EBITDA | DKK 46,7M | +65% |
| Net profit | DKK 32,3M | +38% |
| Total assets | DKK 405,3M | -5% |
| Equity | DKK 143,3M | -11% |
| Employees | 300 | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 317.354 | 317.138 | — | 337.277 | 343.074 | 333.989 | 332.992 | 417.178 | 470.180 | 439.437 | 447.388 | 486.691 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -70.337 | -74.241 | -0 | -76.769 | -83.992 | -89.143 | -92.395 | -139.113 | -152.032 | -138.012 | -119.241 | -133.578 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 28.384 | 47.265 | 54.931 | 72.633 | 51.415 | 43.155 | 33.744 | 58.770 | 68.941 | 49.523 | 28.340 | 46.720 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8.772 | -10.578 | -0 | -8.421 | -11.139 | -9.698 | -8.691 | -9.143 | -9.852 | -10.875 | -10.734 | -11.427 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 19.612 | 36.687 | 54.931 | 64.212 | 40.276 | 33.457 | 25.053 | 49.627 | 59.089 | 38.648 | 17.606 | 35.293 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.388 | -1.321 | 0 | 10.535 | 14.704 | 11.127 | 22.117 | 12.782 | 11.956 | 4.428 | 8.417 | 4.011 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 12.224 | 35.366 | 54.931 | 74.747 | 54.980 | 44.584 | 47.170 | 62.409 | 71.045 | 43.076 | 26.023 | 39.304 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1.073 | 5.127 | -0 | 12.735 | 8.190 | 6.872 | 5.669 | 10.460 | 13.079 | 7.787 | 2.686 | 7.050 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 11.151 | 30.238 | 54.931 | 62.012 | 46.790 | 37.712 | 41.501 | 51.949 | 57.966 | 35.289 | 23.337 | 32.254 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 342.144 | 327.520 | 141.720 | 319.064 | 336.241 | 356.840 | 392.558 | 415.020 | 460.569 | 447.011 | 427.094 | 405.332 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -215 | 29.760 | 200 | 141.996 | 181.881 | 212.710 | 269.730 | 170.425 | 199.348 | 183.029 | 160.565 | 143.344 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.561 | 165.399 | 0 | 52.913 | 46.024 | 42.572 | 40.329 | 40.273 | 53.734 | 51.067 | 48.409 | 45.723 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.798 | 132.361 | 0 | 116.767 | 99.565 | 91.105 | 70.291 | 190.749 | 193.481 | 195.687 | 200.416 | 198.067 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 342.360 | 297.760 | 0 | 169.680 | 145.589 | 133.677 | 110.620 | 231.022 | 247.215 | 246.754 | 248.825 | 243.790 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Mr Audit | Audit | 1981 | — | — |
EW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHARMCO I ApS | Company | 50.0% | 50.0% | 2018 |
PharmCo III ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| MVN revision | Audit | 0 companies |
| Eli Wallin | Chief Executive Officer | 0 companies |
| Claus Hancke | Board of Directors | 0 companies |
| Michael Christiani Havemann | Chairman | 0 companies |
| Bent Henriksen | Board of Directors | 0 companies |