| Revenue | DKK 530K | +9% |
| EBITDA | DKK -724K | +25% |
| Net profit | DKK -894K | +23% |
| Total assets | DKK 10,6M | +26% |
| Equity | DKK -893K | -427% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -237 | -200 | 534 | 896 | 974 | 489 | 530 |
| Staff expenses | -0 | -0 | -160 | -346 | -934 | -1.186 | -1.457 | -1.254 |
| EBITDA | -32 | -237 | -360 | 188 | -37 | -211 | -968 | -724 |
| Depreciation & amort. | -0 | -13 | -28 | -28 | -15 | -22 | -26 | -15 |
| EBIT | -32 | -250 | -388 | 160 | -52 | -234 | -994 | -739 |
| Net financials | 0 | -1 | -2 | -39 | -57 | -128 | -469 | -406 |
| Profit before tax | -32 | -252 | -390 | 121 | -110 | -362 | -1.463 | -1.145 |
| Tax | -7 | -55 | -86 | 27 | -23 | -76 | -297 | -252 |
| Net profit | -25 | -196 | -304 | 94 | -86 | -286 | -1.166 | -894 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 53 | 95 | 243 | 606 | 2.529 | 11.337 | 8.392 | 10.564 |
| Equity | 25 | -171 | -475 | -381 | 783 | 996 | -169 | -893 |
| Long-term debt | 0 | 0 | 0 | 0 | 32 | 532 | 1.968 | 1.938 |
| Short-term debt | 28 | 266 | 718 | 987 | 1.715 | 9.809 | 6.593 | 9.519 |
| Total debt | 28 | 266 | 718 | 987 | 1.746 | 10.340 | 8.561 | 11.457 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2017 | — | — |
MP Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DJ Holding Denmark ApS | Company | 66.7% | 66.7% | 2024 |
STH CAPITAL ApS | Company | 25.0% | 25.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
IdHAIR A/S | Company | 25.0% | 25.0% | 2021 |
HE + SHE BEAUTY TEAM ApS | Company | 5.0% | 5.0% | 2021 |
Fürsten Holding ApS | Company | 10.0% | 10.0% | 2021 |
NWM ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Leth | Management | 0 companies |
| Michael Paulsen | Management | 0 companies |
| Preben Munch Kjærgaard | Board of Directors | 0 companies |
| Poul Martin Bøtker | Board of Directors | 0 companies |
| Niels Karl Hasselholm | Board of Directors | 0 companies |
| Flemming Sølvstad Nielsen | Board of Directors | 0 companies |
| Jakob Fürst Sørensen | Board of Directors | 0 companies |
| Nichlas Winther Mortensen | Board of Directors | 0 companies |
| Brian Jensen | Board of Directors | 0 companies |
| Kristian Jansby | Board of Directors | 0 companies |
| Eric Dunstan Sørensen | Chairman | 0 companies |