| Revenue | DKK 538K | +98% |
| EBITDA | DKK 91K | +109% |
| Net profit | DKK 71K | +109% |
| Total assets | DKK 555K | -28% |
| Equity | DKK 206K | -9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.238 | 1.225 | 1.127 | 1.148 | 1.059 | 590 | 369 | 563 | 537 | 357 | 413 | 272 | 538 |
| Staff expenses | -1.040 | -982 | -987 | -1.132 | -957 | -474 | -370 | -344 | -281 | -282 | -335 | -229 | -447 |
| EBITDA | 198 | 243 | 141 | 15 | 102 | 117 | -2 | 219 | 256 | 75 | 78 | 43 | 91 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 198 | 243 | 141 | 15 | 102 | 117 | -2 | 219 | 256 | 75 | 78 | 43 | 91 |
| Net financials | 16 | 17 | 16 | 13 | 18 | -1 | -1 | -1 | -2 | -4 | -2 | 0 | 0 |
| Profit before tax | 213 | 261 | 157 | 28 | 120 | 116 | -2 | 218 | 254 | 71 | 76 | 43 | 91 |
| Tax | 53 | 65 | 38 | 7 | 26 | 26 | -1 | 49 | 56 | 16 | 17 | 10 | 20 |
| Net profit | 160 | 195 | 118 | 22 | 94 | 91 | -2 | 170 | 198 | 55 | 59 | 34 | 71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 678 | 693 | 760 | 682 | 796 | 864 | 773 | 970 | 1.002 | 957 | 655 | 766 | 555 |
| Equity | 141 | 146 | 155 | 176 | 270 | 361 | 209 | 329 | 427 | 232 | 291 | 225 | 206 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 377 | 356 | 605 | 506 | 526 | 503 | 564 | 642 | 575 | 725 | 364 | 541 | 349 |
| Total debt | 537 | 546 | 605 | 506 | 526 | 503 | 564 | 642 | 575 | 725 | 364 | 541 | 349 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2009 | — | — |
BB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SALON HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Blixenkrone Norby Madsen | Management | 0 companies |
| Berit Boas Madsen | Management | 0 companies |