CVR 21591203Public limited company (A/S)Satellitbaseret telekommunikation (613000)HerlevFounded 16 Mar 1999
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about EMPERION A/S, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexEmployees
0
CVR registry, 2017
Gross profit
391.7K
USD, annual report 2016
-66.1% on 2015
Result
-1.7M
USD, annual report 2016
Equity
-684.7K
USD, annual report 2016
ANDERSEN ADVISORY GROUP A/SCVR 15273771, 100% of capital and votes, until 24 May 2017
Ulrik Beck Kannegaarduntil 24 May 2017
Equity was negative at 31 Dec 2016: -684.7K USD. Dandex estimate, computed 1 Nov 2026.
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 15273771100% of capital and votes7 Aug 2015 to 24 May 2017
CVR 27964338100% of capital and votes28 Dec 2005 to 7 Jul 2015
EMPERION A/S holds no Danish company now.
Found by searching the CVR owner register (ejerregister) for EMPERION A/S as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
CVR 30924290100% of capital and votes8 Jul 2015 to 24 May 2017
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
16 Mar 1999 to 1 Nov 2026.
| Metric | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Gross profit | 315 | 2,305 | 894 | 1,156 | 392 |
| Operating profit | -1,981 | +244 | -636 | +40 | -964 |
| Result for the year | -2,278 | +4 | -773 | -339 | -1,655 |
| Equity | 1,213 | 1,217 | 1,296 | 970 | -685 |
| Total assets | 9,549 | 7,826 | 7,399 | 6,349 | 815 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | -77.7% | 632.9% | -61.2% | 29.9% | -66.1% |
| EBITDA | -1,134 | 1,017 | -218 | 303 | -412 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | -360.5% | 44.1% | -24.4% | 26.2% | -105.2% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 4,079 | 4,211 | 3,874 | 3,483 | -28 |
| Gearing, NIBD / EBITDA | n.m.note 1 | 4.1x | n.m.note 1 | 11.5x | n.m.note 1 |
| ROIC (afkast af investeret kapital) | -19.2%note 2 | 3.6%note 3 | -9.4%note 2 | 0.7%note 2 | -40.2%note 2 |
| Capex (investeringer i anlægsaktiver) | 458note 4 | 8note 4 | 31note 4 | Not reportednote 5 | 0note 4 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | -781 | -758 | -994 | -456 | 392 |
Thousands, in each report's currency. Annual reports via XBRL.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may. No cash flow statement filed (class A and B are exempt).
Annual report 2016
1 Jan 2016 to 31 Dec 2016, published 31 May 2017
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 7 Jun 2016
Annual report 2014
1 Jan 2014 to 31 Dec 2014, published 29 May 2015
Annual report 2013
1 Jan 2013 to 31 Dec 2013, published 18 Jun 2014
Annual report 2012
1 Jan 2012 to 31 Dec 2012, published 21 Jun 2013
2 registered in CVR.
P-number 100629686812, 9999 Ukendt
P-number 1005141862Symfonivej 34, 2730 Herlev
