| Revenue | DKK 60K | -49% |
| EBITDA | DKK 60K | -5% |
| Net profit | DKK 60K | +37% |
| Total assets | DKK 216K | +126% |
| Equity | DKK -243K | +20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.268 | 1.241 | 215 | 561 | 650 | 885 | 275 | 403 | -30 | 92 | 19 | 118 | 60 |
| Staff expenses | -1.933 | -1.179 | -494 | -273 | -607 | -942 | -280 | -111 | -0 | -68 | -8 | -55 | -0 |
| EBITDA | -665 | 62 | -279 | 288 | 43 | -58 | -5 | 292 | -30 | 24 | 27 | 63 | 60 |
| Depreciation & amort. | -155 | -155 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -820 | -92 | -284 | 288 | 43 | -58 | -5 | 292 | -30 | 24 | 27 | 63 | 60 |
| Net financials | -21 | -40 | -31 | -38 | -29 | -33 | -31 | -14 | -15 | -15 | -14 | -2 | 0 |
| Profit before tax | -841 | -132 | -315 | 250 | 14 | -91 | -36 | 277 | -45 | 9 | 13 | 61 | 60 |
| Tax | -187 | -18 | -69 | 55 | 5 | -90 | -0 | 55 | 104 | 3 | 3 | 17 | -0 |
| Net profit | -654 | -115 | -246 | 195 | 9 | -1 | -36 | 223 | -149 | 7 | 10 | 44 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 837 | 289 | 225 | 393 | 545 | 238 | 187 | 228 | 25 | 55 | 39 | 96 | 216 |
| Equity | -243 | -358 | -604 | -409 | -400 | -401 | -437 | -214 | -364 | -357 | -347 | -303 | -243 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.080 | 648 | 829 | 802 | 945 | 638 | 624 | 443 | 388 | 412 | 386 | 399 | 459 |
| Total debt | 1.080 | 648 | 829 | 802 | 945 | 638 | 624 | 443 | 388 | 412 | 386 | 399 | 459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2019 | — | — |
DA Founder | Founder | 2004 | — | — |
BJ Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HUCAMA Group Holding ApS | Company | 100.0% | 100.0% | 2019 |
Tonsure Copenhagen ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Michele Guarini | Management | 0 companies |
| Dorte Aurig Larsson | Founder | 0 companies |
| Berit Johannsen | Management | 0 companies |
| Anne Unmack Larsen | Board of Directors | 0 companies |
| Christian Kofoed-Enevoldsen | Board of Directors | 0 companies |
| Karl-Sigfred Madsen | Board of Directors | 0 companies |
| Inge Marie Ringgaard | Board of Directors | 0 companies |