| Revenue | DKK -622K | -123% |
| EBITDA | DKK -752K | +50% |
| Net profit | DKK -466K | +79% |
| Total assets | DKK 3M | -96% |
| Equity | DKK 1,4M | -35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.892 | 3.474 | 3.623 | 2.924 | 3.090 | 3.615 | 3.638 | 3.315 | 3.040 | 2.753 | -622 |
| Staff expenses | -0 | -0 | -209 | -322 | -322 | -353 | -541 | -412 | -396 | -260 | -130 |
| EBITDA | 3.568 | -980 | 3.369 | 3.010 | 9.609 | 3.325 | 3.423 | 2.403 | -2.356 | -1.507 | -752 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.568 | -980 | 3.369 | 3.010 | 9.609 | 3.325 | 3.423 | 2.403 | -2.356 | -1.507 | -752 |
| Net financials | -2.891 | -2.370 | -2.414 | -2.798 | -2.315 | -1.504 | -1.426 | -1.396 | -1.375 | -1.464 | -8 |
| Profit before tax | 677 | -3.349 | 955 | 212 | 7.294 | 1.820 | 1.997 | 1.006 | -3.731 | -2.971 | -760 |
| Tax | 180 | -877 | 211 | 32 | 1.603 | 626 | 444 | 223 | -815 | -707 | -294 |
| Net profit | 497 | -2.472 | 744 | 180 | 5.691 | 1.195 | 1.553 | 784 | -2.916 | -2.264 | -466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 80.573 | 77.009 | 77.163 | 77.500 | 87.445 | 87.158 | 87.638 | 87.339 | 82.755 | 75.331 | 3.008 |
| Equity | 3.718 | 245 | 989 | 1.169 | 6.860 | 8.055 | 9.608 | 10.392 | 7.476 | 2.212 | 1.446 |
| Long-term debt | 73.571 | 74.236 | 73.945 | 72.999 | 75.815 | 74.427 | 72.300 | 68.847 | 67.410 | 65.192 | 0 |
| Short-term debt | 2.119 | 2.240 | 1.709 | 2.780 | 2.616 | 1.897 | 2.506 | 4.605 | 5.161 | 6.105 | 1.562 |
| Total debt | 75.691 | 76.476 | 75.654 | 75.780 | 78.431 | 76.324 | 74.806 | 73.451 | 72.570 | 71.297 | 1.562 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2005 | — | — |
AB Unofficial title | Unofficial title | 2023 | — | — |
JB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EPSILON HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Harrig | Management | 0 companies |
| Anders Braad | Unofficial title | 0 companies |
| Jens Bak Sørensen | Management | 0 companies |