| Revenue | DKK 8,8M | +12% |
| EBITDA | DKK 1,5M | +249% |
| Net profit | DKK 1,3M | +146% |
| Total assets | DKK 7,3M | +0% |
| Equity | DKK 5,2M | +33% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.340 | 5.495 | 5.571 | 5.673 | — | 5.220 | 5.483 | 2.868 | 5.682 | 7.963 | 4.661 | 5.780 | 8.039 | 7.857 | 8.811 |
| Staff expenses | -5.515 | -5.316 | -5.515 | -5.637 | -5.476 | -5.229 | -5.496 | -3.119 | -5.713 | -5.151 | -5.385 | -6.029 | -6.416 | -7.427 | -7.307 |
| EBITDA | -175 | 179 | 57 | 36 | 24 | -9 | -13 | -251 | -31 | 2.214 | -753 | -249 | 1.558 | 430 | 1.504 |
| Depreciation & amort. | 6 | 7 | 7 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -181 | 171 | 50 | 32 | 24 | -9 | -13 | -251 | -31 | 2.214 | -753 | -249 | 1.558 | 430 | 1.504 |
| Net financials | 212 | 43 | 17 | 24 | 22 | 18 | 27 | 14 | 2 | 10 | -1 | 22 | 204 | 243 | 149 |
| Profit before tax | 31 | 214 | 66 | 55 | 46 | 9 | 14 | -237 | -29 | 2.225 | -754 | -227 | 1.762 | 673 | 1.653 |
| Tax | 11 | 58 | 22 | 19 | 16 | 7 | 9 | -50 | -2 | 491 | -163 | -47 | 392 | 151 | 370 |
| Net profit | 20 | 156 | 44 | 36 | 29 | 2 | 5 | -188 | -27 | 1.733 | -591 | -180 | 1.369 | 522 | 1.283 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.449 | 8.765 | 8.223 | 8.788 | 6.874 | 6.636 | 6.229 | 5.952 | 6.181 | 9.777 | 5.568 | 5.405 | 8.174 | 7.278 | 7.294 |
| Equity | 1.023 | 1.179 | 1.223 | 1.259 | 1.288 | 1.290 | 1.294 | 1.107 | 1.080 | 2.813 | 2.222 | 2.042 | 3.411 | 3.933 | 5.216 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 215 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.193 | 5.358 | 4.795 | 5.314 | 3.372 | 3.106 | 2.711 | 2.645 | 2.687 | 6.964 | 3.346 | 3.363 | 4.763 | 3.345 | 2.078 |
| Total debt | 3.193 | 5.358 | 4.795 | 5.314 | 3.372 | 3.106 | 2.711 | 2.645 | 2.901 | 6.964 | 3.346 | 3.363 | 4.763 | 3.345 | 2.078 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2007 | — | — |
AB Management | Management | 1993 | — | — |
JP Management | Management | 1999 | — | — |
HP Management | Management | 2026 | — | — |
MJ Management | Management | 2012 | — | — |
HC Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
JK Management | Management | 2021 | — | — |
Md Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
TS Management | Management | 2012 | — | — |
ML Management | Management | 2025 | — | — |
MD Management | Management | 2012 | — | — |
PS Management | Management | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1993 | — | — | |
| Chairman | 2025 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FTZ AUTODELE & VÆRKTØJ A/S | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Marian Schlaikjær Larsen | Management | 0 companies |
| Alex Banke | Management | 0 companies |
| Jens Prytz Sørensen | Management | 0 companies |
| Henrik Petersen | Management | 0 companies |
| Michael Juul Hansen | Management | 0 companies |
| Henning Christensen | Chief Executive Officer | 0 companies |
| Jan Klitholm Ankersen | Management | 0 companies |
| Michael de Claville Nielsen | Chief Executive Officer | 0 companies |
| Tommy Stuckert | Management | 0 companies |
| Michael Lauesen | Management | 0 companies |
| Michael Damm | Management | 0 companies |
| Per Schram Weiskvist | Management | 0 companies |
| Preben Stig Jensen | Board of Directors | 0 companies |
| Bent Jørgensen | Chairman | 0 companies |
| Michael Felle | Board of Directors | 0 companies |
| Leif Børge Larsen | Board of Directors | 0 companies |
| Frank Settergren Sørensen | Board of Directors | 0 companies |
| Preben Høirup | Board of Directors | 0 companies |
| Erik Frandsen | Board of Directors | 0 companies |
| Jan Emil Bohn Christoffersen | Board of Directors | 0 companies |
| Andreas Hansen Callesen | Board of Directors | 0 companies |
| Claus Dilling | Board of Directors | 0 companies |
| Michael Christian Gadegaard | Chairman | 0 companies |
| Claus Villadsen | Board of Directors | 0 companies |
| Sonni Hjort Isaksen | Board of Directors | 0 companies |
| Paw Poder | Board of Directors | 0 companies |
| Henrik Uhrenfeldt | Board of Directors | 0 companies |
| Johannes Ingerslev Jensen | Board of Directors | 0 companies |
| Niels Christian Grundahl | Board of Directors | 0 companies |
| Sven Jokum Møller Kristensen | Chairman | 0 companies |
| Annette Allesø Sørensen | Board of Directors | 0 companies |
| Jens Nordestgaard Andersen | Board of Directors | 0 companies |
| Børge Kloch Sørensen | Board of Directors | 0 companies |
| Andreas Damkjær True | Board of Directors | 0 companies |
| Niels Jørgen Jørgensen | Board of Directors | 0 companies |
| Finn Düna Madsen | Board of Directors | 0 companies |
| Bent Christian Petersen | Board of Directors | 0 companies |
| Andrew Robert Long | Chairman | 0 companies |
| Poul Toftegaard Pedersen | Chairman | 0 companies |
| Jens Lydolph | Board of Directors | 0 companies |
| Niels Kristian Skak | Chairman | 0 companies |
| Rasmus Lundgreen | Board of Directors | 0 companies |
| Christian Nørgaard Jensen | Board of Directors | 0 companies |