CVR 34705690Public limited company (A/S)Virksomhedsrådgivning og anden rådgivning om driftsledelse (702200)København KFounded 7 Sep 2012
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 EPIKON 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, 2018
Gross profit
5.4M
DKK, annual report 2018
-20.9% on 2017
Result
+1.2M
DKK, annual report 2018
Equity
1.7M
DKK, annual report 2018
4P MANAGEMENT ApSCVR 12532237, 100% of capital and votes, until 29 Nov 2018
Martin Pagh Kohluntil 29 Nov 2018
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 12532237100% of capital and votes1 Oct 2012 to 29 Nov 2018
CVR 3447539333.3% to under 50% of capital and votes1 Oct 2012 to 1 Jul 2016
CVR 3656364850% to under 66.7% of capital and votes22 Jul 2015 to 1 Jul 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.
7 Sep 2012 to 3 Nov 2026.
| Metric | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|
| Gross profit | Not reported | 5,102 | 6,578 | 6,780 | 5,362 |
| Operating profit | +658 | +1,049 | +1,904 | +392 | +1,565 |
| Result for the year | +495 | +768 | +1,472 | +285 | +1,212 |
| Equity | 1,495 | 1,963 | 1,972 | 785 | 1,712 |
| Total assets | 3,487 | 4,039 | 4,631 | 4,217 | 4,194 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | Not reportednote 1 | 3.3% | 32.8% | 3.1% | -22.7% |
| EBITDA | 700 | 1,107 | 1,958 | 408 | 1,565 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | Not reportednote 1 | 21.7% | 29.8% | 6% | 29.2% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -1,252note 2 | -822note 2 | -2,687note 2 | -1,974note 2 | -969note 2 |
| Gearing, NIBD / EBITDA | Net cashnote 2 | Net cashnote 2 | Net cashnote 2 | Net cashnote 2 | Net cashnote 2 |
| ROIC (afkast af investeret kapital) | 78.2%note 2 | 115.6%note 2 | 693.2%note 2 | n.m.note 3 | n.m.note 3 |
| Capex (investeringer i anlægsaktiver) | 148note 4 | 0note 4 | 0note 4 | 0note 4 | Not reportednote 5 |
DKK thousands. 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 2018
1 Jul 2017 to 30 Jun 2018, published 17 Oct 2018
Annual report 2017
1 Jul 2016 to 30 Jun 2017, published 6 Nov 2017
Annual report 2016
1 Jul 2015 to 30 Jun 2016, published 14 Nov 2016
Annual report 2015
1 Jul 2014 to 30 Jun 2015, published 26 Nov 2015
Annual report 2014
1 Jul 2013 to 30 Jun 2014, published 11 Sep 2014
2 registered in CVR.
P-number 1017936898Dronningens Tværgade 9, 1302 København K
P-number 1022328979Moltkesvej 10, 2000 Frederiksberg
