| Revenue | DKK 3,1M | +6% |
| EBITDA | DKK -29K | +16% |
| Net profit | DKK -85K | -89% |
| Total assets | DKK 1,5M | +58% |
| Equity | DKK 62K | -58% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 208 | 2.163 | 3.573 | 2.547 | 2.697 | 2.420 | 2.515 | 2.604 | 2.343 | 2.327 | 2.143 | 2.915 | 3.078 |
| Staff expenses | -318 | -1.249 | -2.039 | -2.220 | -2.334 | -1.941 | -2.464 | -2.467 | -2.393 | -2.462 | -2.045 | -2.950 | -3.107 |
| EBITDA | -5 | 164 | 379 | 326 | 363 | 479 | 51 | 137 | -51 | -136 | 97 | -35 | -29 |
| Depreciation & amort. | -0 | -175 | -300 | -234 | -237 | -245 | -174 | -117 | -12 | -12 | -11 | -14 | -45 |
| EBIT | -5 | -11 | 79 | 92 | 126 | 233 | -123 | 20 | -62 | -148 | 86 | -49 | -74 |
| Net financials | -4 | -52 | -149 | -95 | -66 | -41 | -0 | -1 | 32 | 57 | -0 | -7 | -17 |
| Profit before tax | -9 | -63 | -70 | -3 | 60 | 192 | -123 | 19 | -30 | -90 | 86 | -56 | -90 |
| Tax | -0 | -0 | 7 | 3 | 13 | 27 | -26 | 6 | -5 | -19 | 31 | -12 | -5 |
| Net profit | -9 | -63 | -77 | -6 | 47 | 165 | -97 | 13 | -25 | -72 | 56 | -45 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 152 | 1.877 | 1.935 | 1.457 | 1.156 | 1.460 | 655 | 1.170 | 1.752 | 1.962 | 1.635 | 924 | 1.458 |
| Equity | 71 | 8 | -69 | -75 | -28 | 137 | 219 | 232 | 207 | 136 | 191 | 147 | 62 |
| Long-term debt | 0 | 1.218 | 1.105 | 565 | 0 | 0 | 0 | 31 | 44 | 44 | 44 | 44 | 44 |
| Short-term debt | 80 | 651 | 899 | 965 | 1.184 | 1.323 | 436 | 907 | 1.501 | 1.780 | 1.392 | 729 | 1.352 |
| Total debt | 80 | 1.869 | 2.004 | 1.530 | 1.184 | 1.323 | 436 | 938 | 1.545 | 1.824 | 1.436 | 773 | 1.396 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2012 | — | — |
AS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZENZ SALON HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Individual | 25.0% | 25.0% | 2011 | |
ZENZ HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Monrad | Management | 0 companies |
| Anne-Sophie Skjødt Villumsen | Management | 0 companies |
| Jørgen Skjødt | Chairman | 0 companies |
| Jesper Erik Kisum | Board of Directors | 0 companies |