| Revenue | DKK 2M | +45% |
| EBITDA | DKK 2M | +45% |
| Net profit | DKK 897K | +32% |
| Total assets | DKK 18,2M | -13% |
| Equity | DKK 5,4M | -54% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.973 | 2.797 | 3.056 | 3.748 | 3.124 | 3.155 | 3.150 | 2.698 | 2.206 | 1.240 | 1.238 | 500 | 1.381 | 1.999 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 4.973 | 2.797 | 3.056 | 3.748 | 3.124 | 3.155 | 3.150 | 2.698 | 2.206 | 1.240 | 1.238 | 500 | 1.381 | 1.999 |
| Depreciation & amort. | -2.594 | -2.446 | -2.294 | -2.176 | -1.875 | -1.722 | -1.596 | -1.105 | -3.863 | -516 | -511 | -508 | -654 | -655 |
| EBIT | 2.379 | 351 | 762 | 1.572 | 1.249 | 1.433 | 1.554 | 1.593 | -1.657 | 724 | 727 | -8 | 727 | 1.344 |
| Net financials | -464 | -247 | -257 | -206 | -161 | -134 | -123 | -62 | -26 | 109 | 140 | 1.220 | 149 | -220 |
| Profit before tax | 1.915 | 104 | 505 | 1.365 | 1.088 | 1.299 | 1.431 | 1.531 | -1.683 | 833 | 866 | 1.212 | 876 | 1.123 |
| Tax | 483 | -340 | 219 | 470 | 270 | 286 | 315 | 268 | -371 | 183 | 191 | 60 | 194 | 227 |
| Net profit | 1.432 | 444 | 286 | 895 | 818 | 1.013 | 1.116 | 1.264 | -1.312 | 650 | 675 | 1.151 | 682 | 897 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.401 | 26.496 | 26.458 | 20.789 | 21.181 | 20.725 | 21.386 | 22.098 | 21.200 | 21.249 | 24.681 | 25.933 | 20.966 | 18.168 |
| Equity | 4.106 | 4.550 | 4.837 | 5.732 | 6.550 | 7.564 | 8.680 | 9.943 | 8.631 | 9.280 | 9.955 | 11.107 | 11.789 | 5.386 |
| Long-term debt | 17.363 | 16.138 | 15.381 | 11.417 | 10.513 | 9.706 | 8.901 | 8.303 | 9.394 | 8.863 | 8.431 | 8.032 | 7.614 | 7.162 |
| Short-term debt | 6.917 | 3.500 | 4.136 | 1.912 | 2.694 | 2.257 | 2.725 | 2.886 | 2.931 | 2.847 | 6.041 | 6.480 | 1.027 | 5.026 |
| Total debt | 24.280 | 19.638 | 19.517 | 13.329 | 13.207 | 11.963 | 11.627 | 11.189 | 12.325 | 11.710 | 14.472 | 14.512 | 8.641 | 12.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OJ Management | Management | 2010 | — | — |
MK Management | Management | 2020 | — | — |
KK Management | Management | 2018 | — | — |
TT Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EURO STEEL DANMARK A/S | Company | 100.0% | 100.0% | 2020 |
AH INDUSTRIES HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Juul Jørgensen | Management | 0 companies |
| Michael Kristoffer Larsen | Management | 0 companies |
| Kim Kronborg Christiansen | Management | 0 companies |
| Thomas Thomsen | Management | 0 companies |