| Revenue | DKK 3,5M | +12% |
| EBITDA | DKK -77K | -142% |
| Net profit | DKK -101K | -160% |
| Total assets | DKK 2,7M | -10% |
| Equity | DKK 1,2M | -8% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.064 | 2.785 | 2.554 | 1.700 | 2.165 | 2.551 | 1.507 | 1.935 | 2.223 | 3.972 | 3.307 | 3.129 | 3.502 |
| Staff expenses | -1.552 | -1.927 | -1.515 | -1.805 | -2.258 | -1.788 | -2.391 | -3.498 | -3.091 | -3.328 | -3.064 | -2.944 | -3.579 |
| EBITDA | 450 | -40 | 171 | -105 | -93 | 763 | -885 | -1.563 | -868 | 644 | 242 | 185 | -77 |
| Depreciation & amort. | -70 | -180 | -174 | -153 | -146 | -199 | -105 | -68 | -40 | -16 | -0 | -0 | -0 |
| EBIT | 380 | -220 | -3 | -258 | -239 | 563 | -990 | -1.631 | -909 | 628 | 242 | 185 | -77 |
| Net financials | 4 | 5 | 4 | 0 | -0 | -0 | -0 | -6 | -3 | -4 | -8 | -16 | -24 |
| Profit before tax | 384 | -215 | 1 | -258 | -239 | 563 | -991 | -1.637 | -912 | 624 | 234 | 169 | -101 |
| Tax | 97 | -53 | -5 | -58 | -52 | 124 | -212 | -0 | 190 | -0 | -0 | -0 | -0 |
| Net profit | 287 | -162 | 6 | -200 | -187 | 439 | -778 | -1.637 | -1.102 | 624 | 234 | 169 | -101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.122 | 1.958 | 1.847 | 1.328 | 1.597 | 1.937 | 2.145 | 3.223 | 3.390 | 2.831 | 2.620 | 3.029 | 2.734 |
| Equity | 1.483 | 1.321 | 1.233 | 739 | 745 | 1.184 | 406 | 1.362 | 260 | 884 | 1.118 | 1.287 | 1.186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 146 | 417 | 0 | 0 | 0 | 0 |
| Short-term debt | 523 | 574 | 562 | 589 | 852 | 730 | 1.739 | 1.716 | 2.712 | 1.946 | 1.502 | 1.742 | 1.548 |
| Total debt | 523 | 574 | 562 | 589 | 852 | 730 | 1.739 | 1.861 | 3.130 | 1.946 | 1.502 | 1.742 | 1.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Founder | Founder | 2002 | — | — |
UH Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
ML Founder | Founder | 2002 | — | — |
FH Founder | Founder | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 | |
PHF ApS | Company | 20.0% | 20.0% | 2017 |
Ulla Heurlin ApS | Company | 0.0% | 0.0% | 1903 |
| Individual | 100.0% | 100.0% | 2017 | |
HOFKA BILER ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 | |
HENRIK JACOBSEN HOLDING 2007 ApS | Company | 5.0% | 5.0% | 2014 |
BIRKERØD BILFORUM ApS | Company | 5.0% | 5.0% | 2014 |
| Individual | 0.0% | 0.0% | 1903 | |
KORSHOLM VENTURES ApS | Company | 50.0% | 50.0% | 2017 |
Intersolia Denmark A/S | Company | 10.0% | 10.0% | 2014 |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2014 | |
HØYBY HOLDING A/S | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| John Hofman | Founder | 0 companies |
| Ulla Heurlin | Chief Executive Officer | 0 companies |
| Karl Roland Ingemar Borrbring | Chief Executive Officer | 0 companies |
| Mogens Laursen | Founder | 0 companies |
| Flemming Høyby Hansen | Founder | 0 companies |
| Per Åke Henrik Blycker Persson | Board of Directors | 0 companies |
| Leif Peter Michael Bergh | Board of Directors | 0 companies |
| Bo Nicklas Daniel Persson | Chairman | 0 companies |
| Erik Gustav Martin Norlander | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Chairman | 0 companies |