| Revenue | SEK 11K | -95% |
| EBITDA | SEK -323K | +69% |
| Net profit | SEK 0 | +100% |
| Total assets | SEK 2,4M | -25% |
| Equity | SEK 186K | +0% |
| Employees | 0 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 6 234 | 5 829 | 5 361 | 4 280 | 2 932 | 679 | 206 | 11 |
| Staff expenses | — | — | — | — | — | — | — | — | — | — |
| EBITDA | −586 | −1 396 | −1 080 | −1 036 | −1 077 | −2 032 | −1 982 | −1 414 | −1 046 | −323 |
| Depreciation & amort. | −16 | −15 | −3 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −602 | −1 411 | −1 083 | −1 036 | −1 077 | −2 032 | −1 982 | −1 414 | −1 046 | −323 |
| Net financials | −21 | −23 | −18 | −12 | −44 | −8 | — | — | — | 4 |
| Profit before tax | 28 | 0 | 9 | 52 | 79 | 59 | 18 | −14 | −47 | 0 |
| Tax | −7 | −0 | −9 | −11 | −31 | −11 | −5 | −0 | −0 | −0 |
| Net profit | 21 | 0 | 0 | 41 | 48 | 48 | 13 | −14 | −47 | 0 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 322 | 8 700 | 9 383 | 8 482 | 9 051 | 7 516 | 6 061 | 4 494 | 3 253 | 2 449 |
| Equity | 97 | 97 | 97 | 138 | 186 | 234 | 247 | 233 | 186 | 186 |
| Long-term debt | 0 | 380 | 302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 225 | 8 223 | 8 984 | 8 344 | 8 865 | 7 282 | 5 814 | 4 261 | 3 067 | 2 263 |
| Total debt | 10 225 | 8 603 | 9 286 | 8 344 | 8 865 | 7 282 | 5 814 | 4 261 | 3 067 | 2 263 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA | Audit | 2022 | — | — |
EM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Board Member | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Depend Cosmetic Aktiebolag | Company | 100.0% | 100.0% | 0001 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Andreas Johansson | Audit | 0 companies |
| Erik Mårten Johansson | Chief Executive Officer | 0 companies |
| Bengt Anders Johansson | Deputy Board Member | 0 companies |