| Revenue | DKK 24,5M | +69% |
| EBITDA | DKK 8,3M | +96% |
| Net profit | DKK 6,3M | +97% |
| Total assets | DKK 22,2M | +23% |
| Equity | DKK 6,8M | -13% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.739 | 10.683 | 5.511 | 12.489 | 14.095 | 17.023 | 14.159 | 12.854 | 7.604 | 9.712 | 8.749 | 11.608 | 14.477 | 24.530 |
| Staff expenses | -8.411 | -8.030 | -5.628 | -8.749 | -9.962 | -11.298 | -10.596 | -10.855 | -7.531 | -7.894 | -9.353 | -8.717 | -10.264 | -16.265 |
| EBITDA | 4.328 | 2.652 | -117 | 3.740 | 4.133 | 5.725 | 3.563 | 1.998 | 73 | 1.818 | -655 | 2.890 | 4.214 | 8.265 |
| Depreciation & amort. | -501 | -518 | -275 | -379 | -500 | -602 | -498 | -439 | -266 | -308 | -283 | -243 | -299 | -262 |
| EBIT | 3.826 | 2.135 | -391 | 3.361 | 3.633 | 5.124 | 3.066 | 1.559 | -193 | 1.510 | -937 | 2.647 | 3.915 | 8.003 |
| Net financials | -112 | -126 | -258 | -197 | -77 | -111 | -68 | -29 | 51 | 65 | -249 | -142 | 155 | 59 |
| Profit before tax | 3.715 | 2.008 | -649 | 3.164 | 3.556 | 5.013 | 2.997 | 1.530 | -142 | 1.575 | -1.186 | 2.505 | 4.070 | 8.061 |
| Tax | 940 | 505 | -135 | 741 | 789 | 1.114 | 670 | 340 | -25 | 352 | -215 | 554 | 904 | 1.808 |
| Net profit | 2.775 | 1.503 | -514 | 2.423 | 2.767 | 3.899 | 2.327 | 1.189 | -116 | 1.223 | -971 | 1.950 | 3.166 | 6.253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.118 | 10.321 | 7.231 | 10.528 | 18.532 | 20.552 | 19.581 | 17.241 | 14.209 | 15.340 | 16.735 | 17.276 | 18.035 | 22.219 |
| Equity | 4.894 | 4.397 | 2.383 | 4.205 | 4.772 | 7.532 | 8.359 | 7.249 | 6.132 | 4.755 | 3.284 | 5.235 | 7.801 | 6.754 |
| Long-term debt | 337 | 266 | 0 | 0 | 0 | 0 | 0 | 235 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.887 | 5.658 | 4.849 | 6.323 | 13.526 | 13.020 | 11.221 | 9.757 | 8.077 | 10.584 | 13.451 | 12.007 | 10.234 | 15.464 |
| Total debt | 6.224 | 5.924 | 4.849 | 6.323 | 13.526 | 13.020 | 11.221 | 9.992 | 8.077 | 10.584 | 13.451 | 12.007 | 10.234 | 15.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Management | Management | 2014 | — | — |
NP Management | Management | 1987 | — | — |
ER Founder | Founder | 1987 | — | — |
KC | Audit | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SHOPCONCEPT HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Svane Hansen | Management | 0 companies |
| Niels Peter Petersen | Management | 0 companies |
| Else Rosendahl Petersen | Founder | 0 companies |
| Kim Christian Broundal | Audit | 0 companies |
| Jørgen Sølvsten Skriver | Board of Directors | 0 companies |
| Theresa Brønnum | Board of Directors | 0 companies |
| Erling Daell | Board of Directors | 0 companies |
| Jørgen Flodgaard | Chairman | 0 companies |
| Michael Prip | Board of Directors | 0 companies |
| Claus Møller | Board of Directors | 0 companies |