| Revenue | DKK -302K | -68% |
| EBITDA | DKK -302K | +68% |
| Net profit | DKK -416K | +53% |
| Total assets | DKK 4,5M | +19% |
| Equity | DKK 1,2M | -25% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.984 | 8.346 | 6.814 | 289 | 711 | 379 | 635 | -334 | 836 | 437 | 1.407 | -952 | -302 |
| Staff expenses | -8.036 | -6.936 | -4.006 | -693 | -915 | -479 | -880 | -778 | -885 | -20 | -1.204 | -0 | -0 |
| EBITDA | -53 | 1.410 | 850 | -403 | -204 | -100 | -246 | -1.112 | -48 | 456 | 203 | -952 | -302 |
| Depreciation & amort. | -348 | -247 | -10 | -4 | -7 | -6 | -4 | -3 | -7 | -16 | -69 | -81 | -115 |
| EBIT | -401 | 1.163 | 840 | -408 | -211 | -106 | -250 | -1.115 | -55 | 440 | 135 | -1.032 | -416 |
| Net financials | -209 | 227 | -51 | -22 | 8 | -100 | -74 | -22 | 26 | 27 | -8 | -114 | -131 |
| Profit before tax | -610 | 1.390 | 790 | -430 | -202 | -205 | -323 | -1.138 | -51 | 467 | 126 | -1.146 | -547 |
| Tax | 57 | 189 | 191 | -99 | -44 | -45 | -71 | -205 | -11 | 105 | 30 | -255 | -131 |
| Net profit | -668 | 1.201 | 599 | -331 | -158 | -160 | -252 | -933 | -39 | 363 | 96 | -891 | -416 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.362 | 3.477 | 2.028 | 3.268 | 1.699 | 3.357 | 3.007 | 2.775 | 2.933 | 3.786 | 3.785 | 3.766 | 4.474 |
| Equity | -737 | 464 | 1.063 | 732 | 574 | 1.414 | 2.161 | 2.128 | 2.089 | 2.452 | 2.547 | 1.656 | 1.241 |
| Long-term debt | 0 | 908 | 510 | 0 | 0 | 0 | 0 | 20 | 54 | 54 | 0 | 0 | 0 |
| Short-term debt | 5.099 | 2.105 | 451 | 2.533 | 1.125 | 1.943 | 846 | 626 | 790 | 1.246 | 1.207 | 2.109 | 3.233 |
| Total debt | 5.099 | 3.013 | 962 | 2.533 | 1.125 | 1.943 | 846 | 646 | 844 | 1.300 | 1.207 | 2.109 | 3.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZENZ SALON HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
ZENZ HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Sophie Skjødt Villumsen | Management | 0 companies |
| Jørgen Skjødt | Chairman | 0 companies |