| Revenue | DKK 33,6M | +19% |
| EBITDA | DKK 4,3M | -4% |
| Net profit | DKK 3,2M | -6% |
| Total assets | DKK 9,5M | +4% |
| Equity | DKK 5M | -5% |
| Employees | 106 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.136 | 9.010 | 10.502 | 14.326 | 14.193 | 16.085 | 17.991 | 18.911 | 23.736 | 26.054 | 24.381 | 28.150 | 33.577 |
| Staff expenses | -4.476 | -11.186 | -12.026 | -13.959 | -14.090 | -14.880 | -16.748 | -17.350 | -18.678 | -19.339 | -21.052 | -23.633 | -29.273 |
| EBITDA | 660 | -2.175 | -1.524 | 367 | 104 | 1.206 | 1.243 | 1.560 | 5.058 | 6.715 | 3.329 | 4.491 | 4.304 |
| Depreciation & amort. | -37 | -135 | -111 | -92 | -59 | -142 | -133 | -128 | -196 | -154 | -120 | -188 | -252 |
| EBIT | 623 | -2.311 | -1.634 | 275 | 44 | 1.064 | 1.110 | 1.432 | 4.862 | 6.561 | 3.209 | 4.303 | 4.052 |
| Net financials | -19 | -92 | -274 | -649 | -604 | -89 | -5 | -34 | 22 | 32 | 77 | 101 | 70 |
| Profit before tax | 604 | -2.403 | -1.984 | -375 | -560 | 975 | 1.105 | 1.398 | 4.884 | 6.593 | 3.286 | 4.404 | 4.123 |
| Tax | 150 | -11 | -18 | -984 | -162 | 317 | 164 | 309 | 1.076 | 1.451 | 725 | 970 | 905 |
| Net profit | 454 | -2.391 | -1.966 | 609 | -398 | 658 | 941 | 1.089 | 3.808 | 5.142 | 2.560 | 3.434 | 3.217 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.245 | 1.736 | 1.085 | 2.036 | 3.567 | 3.701 | 4.629 | 7.734 | 9.971 | 11.094 | 7.847 | 9.178 | 9.531 |
| Equity | 534 | -2.308 | -4.274 | -3.664 | 138 | 796 | 1.737 | 2.826 | 5.634 | 7.276 | 4.836 | 5.270 | 4.988 |
| Long-term debt | 167 | 106 | 0 | 20 | 395 | 327 | 645 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.512 | 3.919 | 5.359 | 5.680 | 3.034 | 2.579 | 2.246 | 4.908 | 4.337 | 3.818 | 3.001 | 3.898 | 4.513 |
| Total debt | 1.679 | 4.026 | 5.359 | 5.700 | 3.429 | 2.906 | 2.892 | 4.908 | 4.337 | 3.818 | 3.001 | 3.898 | 4.513 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LP Founder | Founder | 2012 | — | — |
HG Management | Management | 2012 | — | — |
CE Management | Management | 2014 | — | — |
EP Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EP GROUP A/S | Company | 90.0% | 90.0% | 2017 |
CK.AMA Holding ApS | Company | 10.0% | 10.0% | 2021 |
CN Erhverv ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Petersen | Founder | 0 companies |
| Helle Gerstorf Sørensen | Management | 0 companies |
| Carsten Edvard Nielsen | Management | 0 companies |
| Edmund Pedersen | Management | 0 companies |