| Revenue | DKK 1,9M | -43% |
| EBITDA | DKK -181K | -119% |
| Net profit | DKK -1,7M | -367% |
| Total assets | DKK 2,7M | -42% |
| Equity | DKK 1,5M | -52% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 927 | 1.206 | 1.486 | 3.463 | 3.018 | 2.938 | 2.963 | 3.089 | 3.096 | 3.333 | 1.910 |
| Staff expenses | -2.328 | -2.220 | -1.229 | -2.837 | -2.785 | -2.062 | -2.088 | -2.316 | -2.247 | -2.401 | -2.092 |
| EBITDA | -1.401 | -1.014 | 257 | 626 | 233 | 875 | 876 | 773 | 848 | 932 | -181 |
| Depreciation & amort. | 189 | 108 | 40 | 127 | 141 | 108 | -103 | -93 | -99 | -65 | -140 |
| EBIT | -1.591 | -1.122 | 217 | 499 | 92 | 768 | 773 | 680 | 749 | 866 | -321 |
| Net financials | -56 | -68 | -39 | -69 | -85 | -103 | -83 | -40 | -45 | -61 | -1.438 |
| Profit before tax | -1.647 | -1.190 | 178 | 431 | 7 | 665 | 690 | 640 | 705 | 805 | -1.758 |
| Tax | -410 | -197 | 40 | 98 | -4 | 147 | 151 | 141 | 155 | 178 | -80 |
| Net profit | -1.236 | -993 | 139 | 332 | 11 | 517 | 539 | 499 | 549 | 628 | -1.678 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.503 | 2.150 | 2.373 | 2.790 | 2.644 | 3.499 | 3.225 | 3.493 | 4.230 | 4.603 | 2.672 |
| Equity | -219 | 1 | 140 | 472 | 483 | 1.000 | 1.539 | 2.038 | 2.587 | 3.215 | 1.536 |
| Long-term debt | 1.227 | 634 | 534 | 520 | 520 | 520 | 468 | 312 | 264 | 0 | 0 |
| Short-term debt | 2.495 | 1.515 | 1.700 | 1.798 | 1.641 | 1.979 | 1.218 | 1.143 | 1.300 | 1.222 | 1.049 |
| Total debt | 3.722 | 2.149 | 2.234 | 2.318 | 2.161 | 2.499 | 1.686 | 1.455 | 1.564 | 1.222 | 1.049 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2010 | — | — |
KS Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Green Steel ApS | Company | 100.0% | 100.0% | 2020 |
Hansen Design ApS | Company | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Erik Enemark Skjøth | Management | 0 companies |
| Kim Skjold Friberg | Management | 0 companies |
| Erik Rasmussen | Board of Directors | 0 companies |
| Michael Møller | Chairman | 0 companies |
| Jens Venzel Hansen | Board of Directors | 0 companies |
| Jens Erik Skovvang Hansen | Chairman | 0 companies |
| Kirsten Laasholdt Friberg | Board of Directors | 0 companies |
| Ole Thygesen Jensen | Board of Directors | 0 companies |