| Revenue | DKK 38,6M | -11% |
| EBITDA | DKK 24,3M | -19% |
| Net profit | DKK 9,6M | -20% |
| Total assets | DKK 93,2M | +40% |
| Equity | DKK 40,8M | -1% |
| Employees | 27 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.567 | 15.704 | 15.258 | 18.526 | 1.268 | 14.928 | 11.965 | 6.656 | 19.721 | 23.128 | 23.144 | 29.322 | 43.553 | 38.582 |
| Staff expenses | -0 | -0 | -0 | -0 | -3.119 | -7.965 | -8.443 | -4.570 | -11.763 | -10.066 | -9.697 | -10.773 | -13.049 | -14.254 |
| EBITDA | 16.051 | 8.737 | 7.923 | 8.736 | -1.851 | 6.963 | 3.522 | 2.086 | 7.958 | 13.062 | 13.447 | 18.549 | 29.875 | 24.328 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -615 | -3.912 | -2.349 | -580 | -3.146 | -2.758 | -5.980 | -8.977 | -13.404 | -10.282 |
| EBIT | 16.051 | 8.737 | 7.923 | 8.736 | -2.466 | 3.051 | 1.173 | 1.506 | 4.812 | 10.304 | 7.467 | 9.572 | 16.471 | 14.046 |
| Net financials | -29 | -15 | -141 | -1.305 | -540 | -266 | -202 | -50 | -762 | -662 | -990 | -2.227 | -1.422 | -1.917 |
| Profit before tax | 16.022 | 8.723 | 7.783 | 7.431 | -3.006 | 2.785 | 971 | 1.456 | 4.050 | 9.642 | 6.477 | 7.345 | 15.049 | 12.129 |
| Tax | 3.397 | 2.116 | 1.943 | 2.268 | -539 | 595 | 224 | 322 | 896 | 2.129 | 1.519 | 1.665 | 3.110 | 2.519 |
| Net profit | 12.625 | 6.607 | 5.839 | 5.163 | -2.467 | 2.190 | 747 | 1.134 | 3.154 | 7.513 | 4.958 | 5.680 | 11.939 | 9.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.254 | 25.391 | 26.687 | 24.548 | 19.576 | 26.795 | 25.211 | 27.793 | 55.444 | 71.585 | 61.502 | 71.870 | 66.408 | 93.238 |
| Equity | 13.274 | 14.881 | 17.721 | 13.884 | 11.417 | 13.607 | 12.354 | 11.488 | 19.143 | 26.656 | 31.614 | 34.287 | 41.226 | 40.836 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 6.250 | 3.750 | 452 | 243 | 676 | 601 | 870 | 635 | 9.155 |
| Short-term debt | 14.979 | 10.510 | 8.966 | 10.664 | 8.159 | 6.938 | 8.082 | 14.828 | 33.993 | 42.403 | 27.697 | 36.240 | 23.867 | 42.582 |
| Total debt | 14.979 | 10.510 | 8.966 | 10.664 | 8.159 | 13.188 | 11.832 | 15.280 | 34.236 | 43.079 | 28.298 | 37.110 | 24.502 | 51.737 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2009 | — | — |
KP Management | Management | 2015 | — | — |
NG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
EP Founder | Founder | 2005 | — | — |
BD Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HYTOR Group A/S | Company | 100.0% | 100.0% | 2019 |
GRENING HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
EP Holding Danmark ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Kirsten Poulsen | Management | 0 companies |
| Niels Grening Langerhuus | Chief Executive Officer | 0 companies |
| Ernst Poulsen | Founder | 0 companies |
| Bruno Dyrvig Brems | Management | 0 companies |
| Knud Blindbæk | Board of Directors | 0 companies |
| Henrik Larsen | Board of Directors | 0 companies |
| Niels Kristensen | Chairman | 0 companies |
| Ernst Thuesen Winterskov | Board of Directors | 0 companies |
| Mogens Filtenborg | Chairman | 0 companies |
| Jan Bruun Jørgensen | Board of Directors | 0 companies |
| Inger Højbjerg Christensen | Board of Directors | 0 companies |
| Kia Marie Jerichau | Board of Directors | 0 companies |
| Frederik Winterskov Poulsen | Board of Directors | 0 companies |
| Chlinton Arendahl Nielsen | Board of Directors | 0 companies |
| John Hansen | Chairman | 0 companies |