| Revenue | DKK 6,1M | -9% |
| EBITDA | DKK 728K | -53% |
| Net profit | DKK 387K | -67% |
| Total assets | DKK 7,2M | -4% |
| Equity | DKK 2,2M | -22% |
| Employees | 14 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 758 | 1.196 | 1.872 | 1.997 | 1.842 | 2.794 | 4.109 | 4.159 | 5.691 | 6.730 | 6.149 |
| Staff expenses | -734 | -1.166 | -1.885 | -1.605 | -1.884 | -1.951 | -2.406 | -3.239 | -4.438 | -5.188 | -5.420 |
| EBITDA | 24 | 30 | -12 | 391 | -42 | 843 | 1.702 | 920 | 1.253 | 1.542 | 728 |
| Depreciation & amort. | -0 | -4 | -5 | -5 | -2 | -12 | -12 | -41 | -66 | -111 | -167 |
| EBIT | 24 | 26 | -18 | 386 | -43 | 831 | 1.691 | 880 | 1.187 | 1.431 | 561 |
| Net financials | -2 | 7 | 21 | -41 | -31 | -4 | -29 | -38 | -219 | 63 | -59 |
| Profit before tax | 22 | 33 | 3 | 345 | -75 | 827 | 1.662 | 842 | 968 | 1.494 | 503 |
| Tax | 6 | 7 | 1 | 76 | -16 | 182 | 366 | 185 | 215 | 337 | 116 |
| Net profit | 17 | 26 | 2 | 269 | -59 | 645 | 1.296 | 657 | 753 | 1.157 | 387 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 869 | 1.141 | 2.194 | 1.819 | 1.546 | 3.188 | 5.157 | 4.688 | 7.323 | 7.468 | 7.170 |
| Equity | 67 | 77 | 80 | 131 | 73 | 717 | 1.463 | 1.020 | 1.673 | 2.830 | 2.217 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 362 | 168 | 0 | 0 | 0 |
| Short-term debt | 802 | 1.063 | 2.115 | 1.687 | 1.474 | 2.467 | 3.329 | 3.500 | 5.623 | 4.616 | 4.949 |
| Total debt | 802 | 1.063 | 2.115 | 1.687 | 1.474 | 2.467 | 3.691 | 3.668 | 5.623 | 4.616 | 4.949 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2014 | — | — |
PC Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Stepshops ApS | Company | 100.0% | 100.0% | 2021 |
SIMONI ApS | Company | 50.0% | 50.0% | 2015 |
1204 ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Kuhr Simoni | Management | 0 companies |
| Peter Christensen | Chief Executive Officer | 0 companies |
| Lars Henrik Torrild | Board of Directors | 0 companies |
| Francois Jacques Marcel Grimal | Board of Directors | 0 companies |
| Anders Kjeldsen Oguz Munk | Chairman | 0 companies |