| Revenue | DKK 260K | +36% |
| EBITDA | DKK 260K | +36% |
| Net profit | DKK 203K | +38% |
| Total assets | DKK 391K | -23% |
| Equity | DKK 387K | -20% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -40 | -34 | 817 | -223 | -162 | 187 | 188 | 330 | 191 | 260 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -40 | -34 | 13 | -223 | -162 | 187 | 188 | 330 | 191 | 260 |
| Depreciation & amort. | -0 | -0 | -309 | -2.603 | -215 | -215 | -215 | -104 | -0 | -0 |
| EBIT | -40 | -34 | -296 | -2.826 | -377 | -28 | -27 | 226 | 191 | 260 |
| Net financials | -3.324 | -3.856 | -52 | -98 | -174 | -162 | -222 | -17 | -1 | -1 |
| Profit before tax | -3.364 | -3.890 | -348 | -2.924 | -551 | -190 | -249 | 209 | 190 | 259 |
| Tax | -0 | -0 | -0 | -737 | -121 | -43 | 101 | -110 | 43 | 56 |
| Net profit | -3.364 | -3.890 | -348 | -2.186 | -430 | -147 | -350 | 319 | 147 | 203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.117 | 100 | 5.988 | 2.344 | 907 | 736 | 459 | 486 | 507 | 391 |
| Equity | -5.906 | -9.796 | -10.144 | -2.455 | -2.885 | -3.032 | 18 | 337 | 484 | 387 |
| Long-term debt | 0 | 0 | 13.775 | 2.500 | 1.100 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.023 | 9.896 | 2.357 | 2.299 | 2.692 | 3.768 | 441 | 149 | 23 | 4 |
| Total debt | 10.023 | 9.896 | 16.132 | 4.799 | 3.792 | 3.768 | 441 | 149 | 23 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
East Metal Holding A/S | Company | 100.0% | 100.0% | 2019 |
GERT WESTERGAARD ApS | Company | 20.0% | 20.0% | 2013 |
VESTERVANGEN HOLDING ODENSE ApS | Company | 33.3% | 33.3% | 2013 |
EAST METAL TRADE A/S | Company | 100.0% | 100.0% | 2015 |
BENT JUUL LARSEN ApS | Company | 20.0% | 20.0% | 2013 |
HEJA INVEST ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Nielsen | Management | 0 companies |
| Anders Cold | Chairman | 0 companies |
| Gert Westergaard | Board of Directors | 0 companies |
| Bent Juul Larsen | Chairman | 0 companies |