| Revenue | DKK 25,2M | +30% |
| EBITDA | DKK 1,2M | -56% |
| Net profit | DKK -757K | -2025% |
| Total assets | DKK 13,9M | -77% |
| Equity | DKK 11,8M | -6% |
| Employees | 39 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.895 | 13.613 | 15.278 | 16.537 | 19.804 | 20.287 | 21.327 | 21.785 | 23.133 | 24.297 | 23.485 | 19.398 | 25.211 |
| Staff expenses | -11.063 | -10.597 | -12.144 | -12.896 | -14.798 | -16.152 | -17.024 | -18.206 | -18.500 | -18.791 | -18.898 | -16.712 | -23.679 |
| EBITDA | 1.833 | 3.016 | 3.133 | 3.641 | 4.991 | 4.135 | 4.303 | 3.546 | 4.616 | 4.372 | 4.230 | 2.686 | 1.193 |
| Depreciation & amort. | 486 | -486 | -608 | -720 | -906 | -1.302 | -1.667 | -1.740 | -1.931 | -2.533 | -2.197 | -1.848 | -1.026 |
| EBIT | 1.347 | 2.530 | 2.525 | 2.921 | 4.084 | 2.833 | 2.636 | 1.806 | 2.685 | 1.839 | 2.034 | 838 | 166 |
| Net financials | -446 | -418 | -197 | -94 | -108 | -264 | -283 | -179 | -528 | -469 | -426 | -766 | -1.316 |
| Profit before tax | 901 | 2.112 | 2.329 | 2.827 | 3.976 | 2.569 | 2.353 | 1.627 | 2.158 | 2.215 | 1.607 | 72 | -1.150 |
| Tax | 239 | 542 | 541 | 658 | 864 | 586 | 543 | 394 | 504 | 508 | 371 | 32 | -393 |
| Net profit | 661 | 1.570 | 1.788 | 2.169 | 3.112 | 1.983 | 1.810 | 1.233 | 1.653 | 1.708 | 1.236 | 39 | -757 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30.229 | 31.301 | 28.924 | 34.789 | 31.388 | 40.607 | 40.890 | 46.406 | 46.507 | 63.077 | 55.709 | 61.523 | 13.933 |
| Equity | 7.076 | 8.646 | 10.434 | 12.603 | 9.714 | 8.697 | 8.507 | 9.740 | 10.543 | 12.100 | 13.335 | 12.574 | 11.817 |
| Long-term debt | 1.770 | 1.987 | 2.103 | 2.026 | 1.710 | 3.716 | 4.357 | 3.488 | 6.537 | 8.696 | 6.568 | 12.965 | 0 |
| Short-term debt | 21.117 | 20.373 | 16.116 | 19.907 | 19.724 | 27.890 | 27.585 | 32.438 | 28.221 | 40.620 | 34.068 | 34.615 | 1.695 |
| Total debt | 22.887 | 22.360 | 18.218 | 21.933 | 21.435 | 31.606 | 31.942 | 35.926 | 34.758 | 49.317 | 40.636 | 47.581 | 1.695 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
PK Management | Management | 2024 | — | — |
BM Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Chairman | 2015 | — | — | |
EB | Chairman | 2010 | — | — |
| Board of Directors | 2013 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frimann Hansen Automobiler A/S | Company | 100.0% | 100.0% | 2024 |
Kim M. Holding ApS | Company | 10.0% | 10.0% | 2021 |
Magnus M. Holding ApS | Company | 10.0% | 10.0% | 2021 |
Kasper M. Holding ApS | Company | 10.0% | 10.0% | 2021 |
BRIMA HOLDING ApS | Company | 66.7% | 66.7% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Jørgen Hansen | Chief Executive Officer | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Peder Kristian Hansen | Management | 0 companies |
| Brian Madsen | Management | 0 companies |
| Jesper Hovmand Carstensen | Board of Directors | 0 companies |
| Per Hackmand Larsen | Chairman | 0 companies |
| Egon Bo | Chairman | 0 companies |
| Susanne Fryland | Board of Directors | 0 companies |
| Bjørn Madsen | Chairman | 0 companies |
| Poul-Erik Jensen | Board of Directors | 0 companies |
| Ole Sprechler Linnemann-Schmidt | Chairman | 0 companies |
| Suzanne Nanette Bjørn Madsen | Board of Directors | 0 companies |
| Kim Frimann | Chairman | 0 companies |