| Revenue | DKK 1,4M | -96% |
| EBITDA | DKK -17,3M | -451% |
| Net profit | DKK -14,1M | -1066% |
| Total assets | DKK 5,6M | -81% |
| Equity | DKK 2M | -83% |
| Employees | 25 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.526 | 19.705 | 17.996 | 18.601 | 23.255 | 27.323 | 22.634 | 38.415 | 42.741 | 33.476 | 40.051 | 35.828 | 38.282 | 1.366 |
| Staff expenses | -3.374 | -15.619 | -16.331 | -15.710 | -18.409 | -18.409 | -21.195 | -32.972 | -36.873 | -30.379 | -34.308 | -32.923 | -33.346 | -15.038 |
| EBITDA | 1.010 | 1.815 | -196 | 1.148 | 4.846 | 4.815 | 1.439 | 5.374 | 5.867 | 3.096 | 5.706 | 2.863 | 4.932 | -17.328 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -2.515 | -1.349 | -1.502 | -2.372 | -2.603 | -2.432 | -2.409 | -2.546 | -2.666 | -0 |
| EBIT | 1.010 | 1.815 | -196 | 1.148 | 2.331 | 3.466 | -63 | 3.001 | 3.264 | 664 | 3.297 | 317 | 2.267 | -17.328 |
| Net financials | 2.655 | 1.216 | 2.392 | 3.616 | 13.848 | 530 | -7 | -343 | -309 | -190 | -249 | -367 | -398 | -438 |
| Profit before tax | 3.665 | 3.031 | 2.197 | 4.764 | 16.179 | 3.997 | -70 | 2.659 | 2.955 | 474 | 3.048 | -50 | 1.869 | -17.766 |
| Tax | -139 | 96 | -361 | 91 | 430 | 881 | -12 | 590 | 654 | 101 | 664 | -29 | 413 | -3.706 |
| Net profit | 3.804 | 2.936 | 2.558 | 4.673 | 15.749 | 3.116 | -58 | 2.069 | 2.301 | 373 | 2.384 | -20 | 1.455 | -14.060 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 34.662 | 35.419 | 37.672 | 47.957 | 40.951 | 27.422 | 14.092 | 23.730 | 30.101 | 29.309 | 33.223 | 33.055 | 29.462 | 5.644 |
| Equity | — | — | 14.489 | 18.983 | 28.889 | 16.005 | 2.947 | 5.016 | 7.317 | 7.690 | 10.075 | 10.055 | 11.510 | 1.950 |
| Long-term debt | 12.551 | 13.134 | 11.501 | 10.947 | 0 | 1.511 | 1.240 | 1.527 | 7.120 | 9.238 | 8.569 | 8.375 | 7.407 | 0 |
| Short-term debt | 7.250 | 11.551 | 13.307 | 18.028 | 11.948 | 9.906 | 9.905 | 17.187 | 15.664 | 12.380 | 14.579 | 14.626 | 10.545 | 3.694 |
| Total debt | 19.801 | 24.684 | 24.808 | 28.975 | 12.061 | 11.417 | 11.145 | 18.713 | 22.784 | 21.618 | 23.148 | 23.001 | 17.952 | 3.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ES Founder | Founder | 2004 | — | — |
LC Management | Management | 2025 | — | — |
SS Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jensen Metal Holding A/S | Company | 100.0% | 100.0% | 2024 |
LARS-BO CHRISTENSEN HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
GS Holding af 2019 ApS | Company | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Steffensen | Founder | 0 companies |
| Lars-Bo Christensen | Management | 0 companies |
| Søren Strunge | Chief Executive Officer | 0 companies |
| Tage Bojsen-Møller | Board of Directors | 0 companies |
| Henrik Grundtvig | Chairman | 0 companies |
| Michael Grundtvig | Board of Directors | 0 companies |
| Lars Karlsmose | Chairman | 0 companies |
| Lars Grundtvig | Board of Directors | 0 companies |