| Revenue | DKK -83K | -86% |
| EBITDA | DKK -101K | +83% |
| Net profit | DKK -269K | +85% |
| Total assets | DKK 21,8M | -11% |
| Equity | DKK 9M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.402 | 3.429 | 3.186 | 2.606 | 2.620 | 2.726 | 2.879 | 1.041 | -147 | 58 | -423 | -615 | -83 |
| Staff expenses | -805 | -702 | -511 | -355 | -382 | -281 | -296 | -349 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.531 | 2.555 | 2.435 | 10.801 | 8.386 | 5.013 | 7.671 | -3.087 | -536 | 45 | 283 | -604 | -101 |
| Depreciation & amort. | -22 | -53 | -51 | -53 | -76 | -84 | -32 | -18 | -40 | -21 | -0 | -0 | -0 |
| EBIT | 3.509 | 2.502 | 2.384 | 10.748 | 8.310 | 4.929 | 7.639 | -3.105 | -576 | 25 | 283 | -604 | -101 |
| Net financials | -3.353 | -3.212 | -2.884 | -4.174 | -2.021 | -2.047 | -2.107 | -2.617 | 1.525 | -7 | 1.099 | -1.550 | -547 |
| Profit before tax | 157 | -710 | -500 | 6.574 | 6.289 | 2.883 | 5.531 | -5.722 | 949 | 2 | 1.331 | -2.154 | -648 |
| Tax | 38 | -297 | -127 | 1.804 | 1.374 | 791 | 1.227 | -1.832 | 263 | -71 | 287 | -366 | -379 |
| Net profit | 119 | -413 | -373 | 4.770 | 4.916 | 2.092 | 4.304 | -3.890 | 686 | 73 | 1.044 | -1.788 | -269 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 98.690 | 97.921 | 98.069 | 88.727 | 94.613 | 100.178 | 105.437 | 25.420 | 34.550 | 31.872 | 28.931 | 24.368 | 21.752 |
| Equity | 3.152 | 6.739 | -420 | 5.621 | 8.246 | 11.897 | 16.035 | 6.690 | 9.918 | 9.990 | 11.034 | 9.246 | 8.977 |
| Long-term debt | 67.545 | 76.170 | 84.294 | 70.966 | 78.034 | 76.842 | 74.846 | 9.908 | 18.806 | 18.075 | 16.054 | 11.343 | 9.954 |
| Short-term debt | 27.573 | 13.735 | 14.196 | 10.672 | 6.138 | 8.014 | 9.950 | 8.008 | 4.718 | 2.771 | 519 | 1.327 | 748 |
| Total debt | 95.119 | 89.904 | 98.490 | 81.638 | 84.172 | 84.856 | 84.796 | 17.916 | 23.524 | 20.845 | 16.573 | 12.671 | 10.703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 1977 | — | — |
VI Management | Management | 1977 | — | — |
KK Audit | Audit | 1977 | — | — |
AH Management | Management | 1977 | — | — |
PS Audit | Audit | 1977 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2020 | — | — | |
LH | Board of Directors | 2022 | — | — |
| Board of Directors | 1977 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EPSILON HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Harrig | Management | 0 companies |
| Verner Ingolf Harrig | Management | 0 companies |
| Kresten Kusk Hyldahl | Audit | 0 companies |
| Anna-Mette Harrig | Management | 0 companies |
| Poul Sørensen | Audit | 0 companies |
| Chalotte Harrig | Board of Directors | 0 companies |
| Morten Udholm Hansen | Board of Directors | 0 companies |
| Jesper Thomsø | Board of Directors | 0 companies |
| Camilla Harrig | Board of Directors | 0 companies |
| Lars Høy | Board of Directors | 0 companies |
| Maria Esko Harrig | Board of Directors | 0 companies |