| Revenue | DKK 31,6M | +2% |
| EBITDA | DKK 13M | +111% |
| Net profit | DKK 10M | +78% |
| Total assets | DKK 45,3M | +0% |
| Equity | DKK 26,9M | +18% |
| Employees | 24 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.952 | 11.458 | 13.523 | 14.158 | 13.722 | 15.664 | 14.811 | 15.895 | 14.633 | 16.950 | 13.396 | 30.873 | 31.600 |
| Staff expenses | -7.777 | -8.596 | -9.542 | -10.249 | -9.755 | -9.347 | -9.471 | -9.851 | -10.212 | -10.353 | -9.469 | -24.709 | -18.598 |
| EBITDA | 2.174 | 2.862 | 3.981 | 3.367 | 3.966 | 6.317 | 5.340 | 6.044 | 4.421 | 6.597 | 3.927 | 6.164 | 13.002 |
| Depreciation & amort. | 263 | -394 | -246 | -0 | -517 | -528 | -430 | -323 | -49 | -65 | -53 | -269 | -542 |
| EBIT | 1.911 | 2.468 | 3.735 | 3.367 | 3.449 | 5.789 | 4.910 | 5.721 | 4.372 | 6.532 | 3.873 | 5.895 | 12.459 |
| Net financials | -22 | -77 | 63 | -50 | -205 | -51 | 21 | 36 | 43 | 72 | 123 | 1.052 | 430 |
| Profit before tax | 1.889 | 2.390 | 3.797 | 3.317 | 3.245 | 5.738 | 4.931 | 5.757 | 4.415 | 6.603 | 3.996 | 6.947 | 12.890 |
| Tax | 481 | 603 | 933 | 766 | 725 | 1.269 | 1.092 | 1.275 | 982 | 1.461 | 890 | 1.335 | 2.876 |
| Net profit | 1.408 | 1.788 | 2.864 | 2.551 | 2.520 | 4.469 | 3.839 | 4.482 | 3.434 | 5.142 | 3.106 | 5.612 | 10.014 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18.886 | 19.847 | 19.872 | 24.922 | 23.202 | 31.742 | 30.461 | 26.650 | 33.917 | 27.707 | 22.926 | 45.426 | 45.280 |
| Equity | 8.902 | 9.689 | 9.374 | 7.924 | 8.444 | 10.413 | 11.852 | 12.734 | 11.668 | 14.110 | 10.716 | 22.840 | 26.855 |
| Long-term debt | 0 | 0 | 943 | 644 | 840 | 1.298 | 1.177 | 1.461 | 1.511 | 1.500 | 888 | 0 | 0 |
| Short-term debt | 9.894 | 9.851 | 9.337 | 16.013 | 13.693 | 19.833 | 17.321 | 12.455 | 20.708 | 12.096 | 11.321 | 22.486 | 18.260 |
| Total debt | 9.894 | 9.851 | 10.280 | 16.997 | 14.532 | 21.132 | 18.498 | 13.916 | 22.218 | 13.596 | 12.209 | 22.486 | 18.260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RD Management | Management | 2024 | — | — |
MA Management | Management | 2024 | — | — |
VJ Founder | Founder | 1987 | — | — |
EL Founder | Founder | 1987 | — | — |
LL Management | Management | 2008 | — | — |
FL Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Auto Solutions Group ApS | Company | 100.0% | 100.0% | 2022 |
Molarno Holding Aps | Company | 10.0% | 0.0% | 2021 |
LL HOLDING ApS | Company | 33.3% | 50.0% | 2021 |
FL HOLDING ApS | Company | 33.3% | 33.3% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Dahlerup Sørensen | Management | 0 companies |
| Mikkel Arreborg | Management | 0 companies |
| Vibeke Jæger Langhøj | Founder | 0 companies |
| Eric Langhøj | Founder | 0 companies |
| Lars Langhøj | Management | 0 companies |
| Frank Langhøj | Management | 0 companies |