| Revenue | DKK -7K | -97% |
| EBITDA | DKK 77K | +136% |
| Net profit | DKK 29K | -92% |
| Total assets | DKK 305K | -73% |
| Equity | DKK -1,2M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | -62 | 52 | -42 | -215 | -7 |
| Staff expenses | -0 | -1 | -0 | -0 | -0 |
| EBITDA | -62 | 51 | -42 | -215 | 77 |
| Depreciation & amort. | -56 | -0 | -0 | -0 | -0 |
| EBIT | -117 | 51 | -42 | -215 | 77 |
| Net financials | -65 | 37 | -148 | 497 | -51 |
| Profit before tax | -182 | 88 | -190 | 282 | 26 |
| Tax | -0 | -7 | -0 | -102 | -3 |
| Net profit | -182 | 95 | -190 | 383 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 208 | 546 | 525 | 1.149 | 305 |
| Equity | -1.506 | -1.410 | -1.600 | -1.217 | -1.188 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.713 | 1.957 | 2.126 | 2.366 | 1.493 |
| Total debt | 1.713 | 1.957 | 2.126 | 2.366 | 1.493 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2016 | — | — |
CS Unofficial title | Unofficial title | 2017 | — | — |
JT Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EPSILON HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
JS HOLDING, AALBORG ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Harrig | Management | 0 companies |
| Carl Sejr Østergaard Jespersen | Unofficial title | 0 companies |
| Jesper Thomsø | Management | 0 companies |
| Chalotte Harrig | Board of Directors | 0 companies |
| Michael Jensen | Board of Directors | 0 companies |
| Christian Mørkeberg Nielsen | Board of Directors | 0 companies |
| Jens Bak Sørensen | Board of Directors | 0 companies |
| Jørn Nørlem Jensen | Board of Directors | 0 companies |