| Revenue | DKK 5,9M | +4% |
| EBITDA | DKK 828K | +586% |
| Net profit | DKK 543K | +2685% |
| Total assets | DKK 2,1M | -11% |
| Equity | DKK 428K | -61% |
| Employees | 21 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.680 | 5.013 | 5.688 | 6.123 | 5.710 | 6.261 | 6.834 | 6.498 | 5.718 | 5.935 |
| Staff expenses | -3.122 | -4.628 | -5.444 | -5.696 | -5.929 | -6.209 | -6.173 | -6.024 | -5.597 | -5.107 |
| EBITDA | 558 | 385 | 244 | 427 | -219 | 52 | 661 | 473 | 121 | 828 |
| Depreciation & amort. | -99 | -91 | -112 | -210 | -201 | -183 | -120 | -125 | -105 | -129 |
| EBIT | 459 | 294 | 132 | 218 | -420 | -131 | 540 | 348 | 15 | 700 |
| Net financials | -5 | -11 | -4 | -11 | -19 | -20 | -4 | 15 | 13 | -3 |
| Profit before tax | 455 | 283 | 128 | 206 | -439 | -150 | 537 | 363 | 29 | 696 |
| Tax | 103 | 64 | 29 | 46 | -112 | -12 | 123 | 82 | 9 | 154 |
| Net profit | 352 | 219 | 99 | 161 | -327 | -138 | 414 | 281 | 19 | 543 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.789 | 2.219 | 2.123 | 2.198 | 2.639 | 1.963 | 2.281 | 2.892 | 2.338 | 2.084 |
| Equity | 534 | 753 | 852 | 905 | 578 | 440 | 853 | 1.135 | 1.093 | 428 |
| Long-term debt | 447 | 356 | 265 | 172 | 94 | 8 | 0 | 0 | 0 | 0 |
| Short-term debt | 741 | 1.015 | 914 | 1.050 | 1.967 | 1.515 | 1.415 | 1.757 | 1.245 | 1.655 |
| Total debt | 1.188 | 1.371 | 1.179 | 1.222 | 2.061 | 1.523 | 1.415 | 1.757 | 1.245 | 1.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2026 | — | — |
SJ Founder | Founder | 2016 | — | — |
EP Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Mie Kristensen Holding ApS | Company | 100.0% | 100.0% | 2026 |
EP GROUP A/S | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mie Karina Kristensen | Management | 0 companies |
| Steen Jensby Nielsen | Founder | 0 companies |
| Edmund Pedersen | Management | 0 companies |