德视佳2025年中期报告
EuroEyes International Eye Clinic Limited德視佳國際眼科有限公司 (Incorporated in the Cayman Islands with limited liability)（於開曼群島註冊成立的有限公司） Stock code股份代號:1846 Interim Report中期報告2025 246791113144453 Jørn Slot JørgensenMarkus Braun2025914Jannik Jonas Slot JørgensenDan Zoltan Reinstein Valentinskamp 9020355 HamburgGermany 4/F, Harbour Place103 South Church StreetP.O. Box 10240Grand Cayman KY1-1002Cayman Islands Marcus Huascar Bracklo2025914 Hans Helmuth HennigKatherine Rong XinPhilip Duncan Wright 2-420003 Philip Duncan WrightMarcus Huascar Bracklo2025914Hans Helmuth HennigKatherine Rong Xin2025914 Harneys Fiduciary (Cayman) Limited4th Floor, Harbour Place103 South Church StreetP.O. Box 10240Grand Cayman KY1-1002Cayman Islands Hans Helmuth HennigJørn Slot JørgensenKatherine Rong Xin 1617 Jørn Slot JørgensenPhilip Duncan WrightKatherine Rong Xin 22 Markus Braun2025914Marcus Huascar Bracklo2025914 1 UBS Switzerland AGParadeplatz 6CH-8001 Zürich Hamburger Sparkasse AGAdolphsplatz 320457 HamburgGermany 1 10820 Sydbank A/S FlensburgRathausplatz 1124937 FlensburgGermany 97940 Deutsche Bank AGAdolphsplatz 720457 HamburgGermany 884C-11 262161602 www.euroeyes.com 71 01846 2025630 (1)(2) (1) (2) (1)2025630(i)(ii)(iii)(iv)(v) (2) 74320256303434 2410 34 2025828 14432025828 2025630 1 201881319613224thFloor, Harbour Place, 103 South Church Street, P.O. Box 10240, Grand Cayman KY1-1002, Cayman Islands 2025828 2 34 20241231 3 3.1 21202511 3 3.2 2025630 1818 4 20241231 4.1 (a) (i) 20256305%20256304,286,00020246302,943,000 (ii) 2025630 (b) 20256302024 2025630 4 4.1 (c) (i) 202563023 (ii) 4 4.2 (a) 11 22 33 4 (b)3 20256303 4 4.2 (d) 3 3 •• 5 20241231 6 EBITDA 20256302025630 6 6 202463020241231 (i) 6 7 (a) 20252024630 7 (b) 12 8.25%32% 13 (a) 20252024630 13 (b) 20252024630 14 2025331202412310.02979,524,968202463016,295,4362025662025630 202582920256300.031510,102,239202463011,570,15320256302025630 15 202563020241231 19 21 21 2020319 12 22 202563020241231 202520246301231327,94522,3733610,9372,67461––38,88225,047 6 23 24 24 (b) 202563036,828,000202463035,528,000 24 25 20252024 •• 26 Jørn Slot JørgensenRalf-Christian Lerche Jørn Slot JørgensenDr Jørgensen und Kollegen GbR London Vision Clinic Limited 63020252024 – London Vision Clinic Limited2,5892,533– Dr Jørgensen und Kollegen GbR–314– Dr Jørgensen und Kollegen GbR642679– London Vision Clinic Limited–7566421,435– Dr Jørgensen und Kollegen GbR9–– Dr Jørgensen und Kollegen GbR60– 26 27 2025630377.12.4%218.6202410.0%58.0%202454%Presbyond62.7%4.4 2.4%377.15.9%156.8 (EBITDA)9.2%131.811.7%13.4%13.0%38.443.817.5 200200.953.3%202454.6%2.8%121.4Presbyond20241.23.623EBITDA 2021702.4%73.846.65.1%Presbyond2024628,0001.8 7.1%16.4%15.7%(LEC)62.0ICL141.3%55.7%12.83.6London Vision Clinic (LVC) 19.8%40.421.8%37.89.2%10.7% 58.0%202454.0%10.0%218.6 Presbyond PresbyondPresbyondLVCDanReinstein502023Presbyond4.7%17.94.3%16.0 (ICL) ICL8.9%10.8%ICL15.9%33.6 ICL24.4%27.1%7.7%92.2 20252028(CAGR)10%EBITDACAGR10%CAGR20% 20249 EBITDA50%EBITDA2025EBITDA 2025 1. Presbyond®(ICL)PRK/LASEKICRS 377.12.4% 202563034 2. 25.4%202425.9%12.4%202414.1% (1) 8.7%220.310.0% 3. 20245.9%41.6%20240.8%41.6% 4. 41.8202414.9%11.1%9.9% 5. 48.812.9%13.2% 6. 20256307.9202439.7% 8.3171.8%22.6 7. 20256301 630 23 8. 20256305%20256304,286,00020246302,943,000 2025630 9. 202563020241231 10. 202563020241231 11. 20221202022128LondonVisionClinic Partners Ltd.202563039.72024123139.2 202381821FreeVisGmbH202563018.52024123121.7 12. 2025630 13. 2025630 14. 20256302019930 15. 2025630 2025630741.8 20256303.8202412314.7 202563020241231 2025630 16. 201910157.5091,234,000660.66(i)(ii)(iii)(iv) 2025630 2025630910 202412312025630 20256300.031510,102,2392025630202411,619,606) 2025630571XV(a)XV78(b)352(c)C3 L 1.2025630320,706,0002.Jørgensen184,901,1004,007,000JørgensenEuroEyesHolding AG379,100JørgensenSusanne Jørgensen3.DanZoltan Reinstein2,424,000801,000DanZoltan ReinsteinUrsulaIngeReinstein4.MarcusHuascar Bracklo928,000655,000MarcusHuascar BrackloBaigoCapital GmbH 2025630XV(a)XV78(b)352(c) 2025630XV233365% 1 L 1.2025630320,706,000 2.Jørgensen184,901,1004,007,000JørgensenEuroEyesHolding AG379,100Susanne JørgensenSusanne JørgensenJørgensenSusanne JørgensenJørgensenXV 2025630336 2025630 20199232029923 E. 202563031,733,4009.89% 202563020256300.0991 202031920203192020319 202563021 202511202563030,412,48130,412,481 2025630 1.20256302.3.4.20256305.2025630 C120256302 C.2.1 C.2.1JørgensenJørgensenJørgensen 2025828 202466202420246610%33,294,0002024 202563020245,211,00020241.57% 2024 20242025662025 20256302025202510% 320,706,0002025630 2025630 2025630 20258252025914 1.MarkusBraunBraunBraun(i)3.05(ii)62216 2.MarcusHuascar BrackloBrackloBracklo 3.BrackloKatherine Rong Xin 4.Bracklo 2025630354 202563057480608 2025630 Jørn Slot Jørgens
