| Revenue | DKK 2,7M | -2% |
| EBITDA | DKK -38K | -149% |
| Net profit | DKK -113K | -3% |
| Total assets | DKK 1,4M | +14% |
| Equity | DKK 375K | -23% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.090 | 916 | 16 | 51 | 0 | 36 | 7 | -92 | 173 | 1.293 | 2.036 | 2.735 | 2.673 |
| Staff expenses | -1.060 | -1.354 | -84 | -0 | -0 | -0 | -0 | -0 | -368 | -1.562 | -2.213 | -2.751 | -2.727 |
| EBITDA | 31 | -439 | -69 | 51 | 0 | 36 | 7 | -92 | -195 | -269 | -178 | -15 | -38 |
| Depreciation & amort. | -35 | -23 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -74 | -74 | -76 | -47 |
| EBIT | -5 | -462 | -69 | 51 | 0 | 36 | 7 | -92 | -210 | -343 | -251 | -91 | -84 |
| Net financials | 95 | 71 | 61 | 55 | 43 | 42 | 36 | 36 | -20 | -36 | -32 | -47 | -21 |
| Profit before tax | 90 | -391 | -8 | 106 | 44 | 78 | 43 | -56 | -230 | -379 | -283 | -138 | -105 |
| Tax | 23 | 9 | -102 | 41 | 10 | 17 | 9 | -12 | -51 | -83 | -61 | -28 | 8 |
| Net profit | 67 | -400 | 94 | 65 | 34 | 60 | 33 | -43 | -179 | -296 | -222 | -110 | -113 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.897 | 1.144 | 1.073 | 779 | 655 | 720 | 752 | 704 | 1.258 | 1.115 | 1.056 | 1.262 | 1.440 |
| Equity | 851 | 452 | 545 | 611 | 645 | 705 | 738 | 695 | 516 | 220 | -1 | 489 | 375 |
| Long-term debt | 0 | 0 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.045 | 692 | 435 | 168 | 10 | 15 | 14 | 9 | 742 | 894 | 1.058 | 773 | 1.064 |
| Total debt | 1.045 | 692 | 527 | 168 | 10 | 15 | 14 | 9 | 742 | 894 | 1.058 | 773 | 1.064 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 2013 | — | — |
AK Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZENZ SALON HOLDING ApS | Company | 100.0% | 100.0% | 2020 |
MANAGEMENT OG INNOVATION ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Eva Marie Sloth | Management | 0 companies |
| Annette Kirstine Skov Pedersen | Management | 0 companies |
| Jacob Poulsen | Chairman | 0 companies |
| Jesper Jarlbæk | Board of Directors | 0 companies |
| Per Ib Agger-Nielsen | Board of Directors | 0 companies |
| Jørgen Skjødt | Chairman | 0 companies |