| Revenue | DKK 4,1M | -67% |
| EBITDA | DKK 366K | +119% |
| Net profit | DKK 2,2M | +176% |
| Total assets | DKK 15,6M | -2% |
| Equity | DKK 13,2M | +20% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.479 | 21.310 | 20.976 | 18.549 | 18.337 | 20.585 | 16.871 | 13.884 | 16.027 | 14.252 | 10.559 | 12.611 | 4.112 |
| Staff expenses | -18.208 | -18.509 | -18.415 | -16.006 | -16.457 | -17.908 | -16.632 | -14.734 | -13.479 | -15.047 | -14.815 | -14.541 | -3.746 |
| EBITDA | 1.272 | 2.802 | 2.561 | 2.542 | 1.880 | 2.677 | 239 | -850 | 2.547 | -795 | -4.256 | -1.966 | 366 |
| Depreciation & amort. | -2.321 | -1.553 | -2.142 | -2.408 | -2.181 | -2.375 | -3.476 | -2.551 | -1.843 | -1.804 | -1.923 | -1.036 | -78 |
| EBIT | -1.049 | 1.249 | 419 | 134 | -301 | 302 | -3.237 | -3.402 | 704 | -2.599 | -6.179 | -3.002 | 288 |
| Net financials | -57 | -176 | -97 | -129 | -138 | -171 | -58 | -32 | -80 | -42 | -177 | -198 | -14 |
| Profit before tax | -538 | 1.073 | 321 | 5 | -440 | 131 | -3.295 | -3.434 | 624 | -2.642 | -6.357 | -3.200 | 275 |
| Tax | 285 | 317 | 114 | 2 | -77 | 58 | -724 | -754 | 119 | -588 | 287 | -352 | -1.881 |
| Net profit | -822 | 756 | 207 | 3 | -362 | 73 | -2.572 | -2.679 | 505 | -2.054 | -6.644 | -2.848 | 2.156 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.927 | 28.427 | 32.172 | 30.655 | 28.846 | 33.190 | 28.121 | 24.521 | 22.637 | 22.502 | 20.239 | 15.872 | 15.608 |
| Equity | 18.185 | 18.941 | 19.148 | 19.151 | 18.788 | 18.862 | 16.290 | 13.610 | 14.116 | 12.062 | 5.418 | 11.013 | 13.170 |
| Long-term debt | 2.009 | 1.193 | 6.018 | 4.231 | 2.563 | 6.104 | 4.236 | 2.774 | 2.222 | 1.343 | 4.090 | 592 | 603 |
| Short-term debt | 6.733 | 8.293 | 7.007 | 7.274 | 7.495 | 8.224 | 7.595 | 8.137 | 6.299 | 9.098 | 10.730 | 4.267 | 1.836 |
| Total debt | 8.742 | 9.486 | 13.024 | 11.504 | 10.058 | 14.328 | 11.831 | 10.910 | 8.522 | 10.441 | 14.821 | 4.858 | 2.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Chief Executive Officer | Chief Executive Officer | 2000 | — | — |
| Audit | 1983 | — | — | |
OS Management | Management | 2020 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1983 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 1983 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 1983 | — | — | |
| Board of Directors | 1983 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JB METALINDUSTRI A/S | Company | 66.7% | 66.7% | 2024 |
HOUGAARD & KOEFOED A/S | Company | 20.0% | 20.0% | 2006 |
HOUGAARD & KOEFOED HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Mørup | Chief Executive Officer | 0 companies |
| Revisionsfirmaet A. Engell-Nielsen | Audit | 0 companies |
| Ole Schou Nielsen | Management | 0 companies |
| Jørgen Jensen | Chief Executive Officer | 0 companies |
| Thorkild Ludvig Christian Koefoed | Board of Directors | 0 companies |
| Lars Herman Petersen | Chairman | 0 companies |
| Kasper Meyland Prehn | Board of Directors | 0 companies |
| Morten Grunnet | Chairman | 0 companies |
| Lars Henning Brammer | Board of Directors | 0 companies |
| Jeppe Rasmussen | Chairman | 0 companies |
| Boe Lukas Skjold Siersbæk | Board of Directors | 0 companies |
| Mads Grunnet | Chairman | 0 companies |
| Ole Strange | Board of Directors | 0 companies |
| Peter Dalkiær | Board of Directors | 0 companies |
| Poul Hougaard | Board of Directors | 0 companies |
| Henry Carl Meier Mortensen | Board of Directors | 0 companies |