| Revenue | DKK 3,6M | +22% |
| EBITDA | DKK -219K | -2567% |
| Net profit | DKK -231K | -216% |
| Total assets | DKK 1,3M | -5% |
| Equity | DKK 223K | -51% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.447 | 4.257 | 4.293 | 4.549 | 4.310 | 3.794 | 3.282 | 1.607 | 1.601 | 2.065 | 2.350 | 2.950 | 3.589 |
| Staff expenses | -4.385 | -4.499 | -4.127 | -4.419 | -4.062 | -3.857 | -3.018 | -1.424 | -1.479 | -2.415 | -2.584 | -2.941 | -3.807 |
| EBITDA | 62 | -241 | 167 | 130 | 249 | -63 | 264 | 183 | 122 | -350 | -234 | 9 | -219 |
| Depreciation & amort. | 24 | -38 | -71 | -152 | -99 | -95 | -48 | -71 | -49 | -71 | -71 | -72 | -52 |
| EBIT | 38 | -279 | 96 | -22 | 149 | -158 | 216 | 112 | 73 | -421 | -305 | -63 | -271 |
| Net financials | -10 | -11 | -49 | -47 | -47 | -18 | -27 | -17 | -22 | -1 | -37 | -36 | -28 |
| Profit before tax | 27 | -290 | 47 | -69 | 102 | -176 | 190 | 95 | 50 | -421 | -341 | -99 | -298 |
| Tax | -0 | -0 | -0 | -0 | -50 | -0 | -100 | -164 | 20 | -96 | 205 | -299 | -67 |
| Net profit | 27 | -290 | 47 | -69 | 152 | -176 | 290 | 259 | 31 | -325 | -547 | 199 | -231 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.626 | 1.732 | 2.155 | 2.018 | 2.106 | 1.558 | 1.182 | 1.005 | 1.236 | 1.316 | 1.134 | 1.346 | 1.277 |
| Equity | 382 | 92 | 139 | 71 | 223 | 47 | 337 | 596 | 627 | 302 | -245 | 455 | 223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 17 | 17 | 17 | 17 | 17 |
| Short-term debt | 1.243 | 1.640 | 2.016 | 1.947 | 1.884 | 1.511 | 846 | 403 | 593 | 997 | 1.362 | 875 | 1.037 |
| Total debt | 1.243 | 1.640 | 2.016 | 1.947 | 1.884 | 1.511 | 846 | 409 | 609 | 1.014 | 1.379 | 892 | 1.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RA Founder | Founder | 2006 | — | — |
AS Management | Management | 2018 | — | — |
JS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZENZ SALON HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
CAPALDI HOLDING ApS | Company | 20.0% | 20.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Annette Capaldi | Founder | 0 companies |
| Anne-Sophie Skjødt Villumsen | Management | 0 companies |
| Jørgen Skjødt | Management | 0 companies |