| Revenue | DKK 2M | -21% |
| EBITDA | DKK 649K | -55% |
| Net profit | DKK 566K | -65% |
| Total assets | DKK 38M | +22% |
| Equity | DKK 18,6M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.780 | 4.567 | 4.123 | 2.745 | 3.533 | 3.725 | 2.823 | 2.657 | 2.896 | 3.239 | 5.711 | 3.815 | 2.598 | 2.047 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -1.355 | -1.399 | -1.152 | -1.663 | -1.632 | -1.329 | -1.171 | -1.398 |
| EBITDA | 1.076 | 1.821 | 1.125 | 523 | 1.288 | 1.536 | 1.468 | 1.258 | 1.744 | 1.575 | 4.080 | 2.486 | 1.428 | 649 |
| Depreciation & amort. | -0 | -5 | -5 | -12 | -12 | -12 | -12 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.076 | 1.816 | 1.120 | 512 | 1.276 | 1.524 | 1.456 | 1.257 | 1.744 | 1.575 | 4.080 | 2.486 | 1.428 | 649 |
| Net financials | 254 | 265 | 213 | 211 | 421 | 572 | 650 | 1.469 | 5.265 | 5.948 | 837 | -162 | 659 | 91 |
| Profit before tax | 1.421 | 2.080 | 1.333 | 722 | 1.697 | 2.095 | 2.106 | 2.726 | 7.009 | 7.523 | 4.916 | 2.325 | 2.087 | 740 |
| Tax | 353 | 523 | 677 | 298 | 354 | 732 | 519 | 688 | 1.365 | 1.656 | 1.043 | 522 | 454 | 174 |
| Net profit | 1.068 | 1.557 | 656 | 424 | 1.343 | 1.363 | 1.587 | 2.039 | 5.645 | 5.867 | 3.874 | 1.802 | 1.633 | 566 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 25.097 | 34.309 | 36.160 | 28.516 | 31.432 | 32.556 | 31.876 | 33.218 | 38.218 | 44.589 | 42.208 | 34.920 | 31.062 | 37.960 |
| Equity | 16.342 | 18.787 | 20.283 | 20.711 | 21.728 | 23.553 | 24.640 | 16.678 | 21.823 | 21.691 | 19.564 | 18.367 | 19.000 | 18.565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 377 | 1.548 | 1.360 | 857 | 498 | 454 | 59 |
| Short-term debt | 8.755 | 15.305 | 15.574 | 7.805 | 9.703 | 9.003 | 7.140 | 16.162 | 14.847 | 21.539 | 21.788 | 16.055 | 11.609 | 19.335 |
| Total debt | 8.755 | 15.522 | 15.877 | 7.805 | 9.703 | 9.003 | 7.236 | 16.540 | 16.395 | 22.899 | 22.644 | 16.553 | 12.063 | 19.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1990 | — | — |
DR Founder | Founder | 1990 | — | — |
SA Management | Management | 1990 | — | — |
OM Management | Management | 1990 | — | — |
| Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1990 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MUNCH STÅL HOLDING ApS | Company | 50.0% | 50.0% | 1994 |
MUNCH STÅL FINANS A/S | Company | 33.3% | 33.3% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Founder | 0 companies |
| Steen Aalykke | Management | 0 companies |
| Otto Munch | Management | 0 companies |
| Revisionsfirmaet Frank Bergmann Hansen | Audit | 0 companies |
| Pekka Paivio Liukkonen | Board of Directors | 0 companies |
| Ulrik Iversen | Chairman | 0 companies |
| Annalise Stege | Board of Directors | 0 companies |
| Anne Lise Munch | Board of Directors | 0 companies |
| Lise-Lotte Lyng Andersen | Chairman | 0 companies |
| Kim Løkken Schoop | Board of Directors | 0 companies |
| Martin Munch | Board of Directors | 0 companies |
| Hank Anwar | Board of Directors | 0 companies |