| Revenue | DKK -27K | -27% |
| EBITDA | DKK -27K | +27% |
| Net profit | DKK 1,4M | -36% |
| Total assets | DKK 118,8M | -5% |
| Equity | DKK 69,8M | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.081 | -579 | -607 | -107 | 1.769 | -714 | -619 | -609 | -741 | -45 | -45 | -37 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.081 | -579 | -607 | -107 | 1.769 | -714 | -619 | -609 | -741 | -45 | -45 | -37 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.081 | -579 | -607 | -107 | 1.769 | -714 | -619 | -609 | -741 | -45 | -45 | -37 | -27 |
| Net financials | 4.783 | 3.196 | 4.169 | 12.577 | 4.757 | 17.600 | 8.072 | 8.499 | 11.745 | 5.904 | 1.706 | 2.256 | 1.444 |
| Profit before tax | 4.260 | 2.617 | 3.562 | 12.470 | 6.526 | 16.886 | 7.453 | 7.890 | 11.003 | 5.859 | 1.660 | 2.219 | 1.417 |
| Tax | -0 | -0 | -0 | -117 | -0 | -287 | -307 | -211 | 81 | -0 | -0 | -0 | -0 |
| Net profit | 4.260 | 2.617 | 3.562 | 12.587 | 6.526 | 17.173 | 7.760 | 8.101 | 10.922 | 5.859 | 1.660 | 2.219 | 1.417 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 127.287 | 125.368 | 111.703 | 109.079 | 109.642 | 111.969 | 113.002 | 121.933 | 140.970 | 157.478 | 136.578 | 125.069 | 118.763 |
| Equity | 20.835 | 25.024 | 16.197 | 20.343 | 28.429 | 45.836 | 53.596 | 69.656 | 84.579 | 90.438 | 81.857 | 78.323 | 69.841 |
| Long-term debt | 14.000 | 14.000 | 14.000 | 60.190 | 40.373 | 23.871 | 11.080 | 2.630 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 92.451 | 86.343 | 81.505 | 28.547 | 40.839 | 42.262 | 48.325 | 49.647 | 56.391 | 67.041 | 54.721 | 46.746 | 48.922 |
| Total debt | 106.451 | 100.343 | 95.505 | 88.737 | 81.212 | 66.133 | 59.406 | 52.277 | 56.391 | 67.041 | 54.721 | 46.746 | 48.922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STEPRE GERMANY A/S | Company | 100.0% | 100.0% | 2015 |
STEP RE A/S | Company | 10.0% | 10.0% | 2011 |
FRISCH GERMANY ApS | Company | 15.0% | 10.0% | 2011 |
Syd ABB A/S | Company | 5.0% | 5.0% | 2007 |
WEDELHOLM ApS | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Mølhave Pedersen | Chief Executive Officer | 0 companies |
| Henrik Frisch | Board of Directors | 0 companies |
| Leif Steffen | Board of Directors | 0 companies |
| Charlotte Tuxøe | Board of Directors | 0 companies |
| Jørgen Beuchert | Board of Directors | 0 companies |
| Klaus Holgaard Rasmussen | Board of Directors | 0 companies |