| Revenue | DKK 713K | +79% |
| EBITDA | DKK 286K | +54% |
| Net profit | DKK 218K | +58% |
| Total assets | DKK 1M | +69% |
| Equity | DKK 320K | +58% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 931 | 1.192 | 1.318 | 1.238 | 1.283 | 885 | 242 | 608 | -58 | 175 | 399 | 713 |
| Staff expenses | -992 | -906 | -1.053 | -1.107 | -1.074 | -835 | -841 | -928 | -357 | -187 | -212 | -427 |
| EBITDA | -60 | 286 | 265 | 131 | 209 | 51 | -599 | -320 | -415 | -12 | 186 | 286 |
| Depreciation & amort. | -121 | -121 | -121 | -121 | -121 | -5 | -5 | -5 | -5 | -5 | -0 | -0 |
| EBIT | -181 | 165 | 144 | 10 | 88 | 46 | -604 | -325 | -420 | -16 | 186 | 286 |
| Net financials | -173 | -200 | -205 | -210 | -206 | -178 | -181 | -132 | -70 | -21 | -9 | -7 |
| Profit before tax | -173 | -35 | -44 | -200 | -118 | -132 | -784 | -456 | -490 | -38 | 177 | 279 |
| Tax | 91 | -7 | -3 | -35 | -14 | -51 | -172 | -100 | -108 | -8 | 39 | 61 |
| Net profit | -263 | -33 | -40 | -165 | -103 | -81 | -612 | -356 | -382 | -29 | 138 | 218 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.668 | 3.384 | 3.550 | 3.392 | 3.731 | 2.912 | 3.938 | 3.568 | 1.022 | 763 | 596 | 1.008 |
| Equity | -183 | -216 | -257 | -422 | -525 | 94 | 282 | 326 | 94 | 64 | 202 | 320 |
| Long-term debt | 3.174 | 2.870 | 3.054 | 3.120 | 3.081 | 0 | 0 | 0 | 0 | 0 | 28 | 60 |
| Short-term debt | 678 | 731 | 752 | 694 | 1.175 | 2.818 | 3.656 | 3.242 | 929 | 699 | 366 | 628 |
| Total debt | 3.852 | 3.601 | 3.806 | 3.814 | 4.256 | 2.818 | 3.656 | 3.242 | 929 | 699 | 394 | 688 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
EP Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
E.P.J. Holding ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Lundhøj Jensen | Chief Executive Officer | 0 companies |
| Emil Posborg Jensen | Management | 0 companies |