| Revenue | DKK 1,3M | -8% |
| EBITDA | DKK -794K | -87% |
| Net profit | DKK 6,9M | +9% |
| Total assets | DKK 74,1M | +17% |
| Equity | DKK 44,2M | +18% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.295 | 2.270 | 1.929 | 2.264 | 2.240 | 1.946 | 2.076 | 1.953 | 2.167 | 1.702 | 1.614 | 1.442 | 1.332 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.910 | -2.269 | -1.655 | -1.866 | -2.126 |
| EBITDA | 2.295 | 2.270 | 1.929 | 2.264 | 2.240 | 1.946 | 2.076 | 1.953 | 187 | -568 | -41 | -424 | -794 |
| Depreciation & amort. | -0 | -335 | -335 | -335 | -346 | -348 | -363 | -5.056 | -477 | -488 | -488 | -488 | -613 |
| EBIT | 2.295 | 1.935 | 1.594 | 1.929 | 1.894 | 1.598 | 1.713 | -3.103 | -290 | -1.055 | -529 | -912 | -1.407 |
| Net financials | 4.319 | 4.370 | 2.035 | 2.056 | 1.436 | 2.359 | 3.186 | 3.249 | 2.878 | 4.216 | 2.342 | 7.192 | 8.247 |
| Profit before tax | 6.614 | 6.306 | 3.629 | 3.985 | 3.331 | 3.957 | 4.899 | 146 | 2.587 | 3.161 | 1.813 | 6.281 | 6.839 |
| Tax | 620 | 53 | 485 | 830 | 591 | 496 | 627 | 729 | -102 | -13 | -297 | -21 | -50 |
| Net profit | 5.994 | 6.252 | 3.144 | 3.155 | 2.740 | 3.461 | 4.273 | -583 | 2.689 | 3.174 | 2.110 | 6.302 | 6.889 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 67.609 | 77.053 | 74.933 | 78.247 | 77.246 | 80.585 | 84.388 | 94.234 | 74.675 | 73.953 | 66.671 | 63.064 | 74.058 |
| Equity | 47.119 | 53.026 | 56.119 | 59.299 | 62.025 | 65.502 | 69.779 | 73.089 | 40.768 | 43.943 | 46.048 | 37.384 | 44.178 |
| Long-term debt | 6.610 | 10.614 | 10.069 | 9.520 | 8.941 | 8.419 | 7.783 | 7.184 | 6.585 | 11.253 | 10.574 | 10.024 | 9.468 |
| Short-term debt | 8.119 | 8.350 | 3.676 | 4.276 | 1.099 | 1.334 | 1.514 | 6.636 | 20.017 | 11.427 | 3.021 | 8.570 | 13.286 |
| Total debt | 14.729 | 18.965 | 13.745 | 13.796 | 10.040 | 9.754 | 9.297 | 13.820 | 26.603 | 22.680 | 13.596 | 18.593 | 22.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Mr Audit | Audit | 1982 | — | — |
EW Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1982 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHARMCO II 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 |
| Bernd Schneider | Board of Directors | 0 companies |
| Michael Christiani Havemann | Chairman | 0 companies |
| Hans John Bornemark | Board of Directors | 0 companies |
| Bent Henriksen | Board of Directors | 0 companies |