| Revenue | DKK 5,9M | -20% |
| EBITDA | DKK -2,9M | -406% |
| Net profit | DKK -5,9M | -529% |
| Total assets | DKK 54,7M | +13% |
| Equity | DKK 7,1M | -46% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.599 | 3.712 | 5.260 | 5.946 | 5.136 | 5.224 | 5.743 | 3.619 | 6.892 | 9.306 | 9.723 | 7.402 | 5.919 |
| Staff expenses | -2.400 | -2.505 | -2.587 | -2.882 | -3.247 | -3.504 | -4.031 | -4.115 | -3.913 | -4.761 | -6.163 | -6.466 | -8.781 |
| EBITDA | 198 | 1.207 | 2.673 | 3.064 | 1.889 | 1.719 | 1.712 | -496 | 2.979 | 4.545 | 3.560 | 936 | -2.862 |
| Depreciation & amort. | -159 | -159 | -156 | -258 | -191 | -168 | -162 | -162 | -196 | -451 | -484 | -389 | -856 |
| EBIT | 40 | 1.048 | 2.517 | 2.806 | 1.698 | 1.552 | 1.550 | -658 | 2.784 | 4.094 | 3.076 | 547 | -3.718 |
| Net financials | -312 | -344 | -293 | -247 | -181 | -278 | -262 | -281 | -230 | -274 | -543 | -1.627 | -2.063 |
| Profit before tax | -272 | 704 | 2.224 | 2.559 | 1.517 | 1.274 | 1.287 | -939 | 2.554 | 3.820 | 2.533 | -1.079 | -5.781 |
| Tax | -34 | 165 | 539 | 629 | 366 | 317 | 348 | -174 | 627 | 895 | 598 | -137 | 145 |
| Net profit | -238 | 539 | 1.686 | 1.930 | 1.151 | 957 | 939 | -765 | 1.927 | 2.925 | 1.936 | -942 | -5.925 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.552 | 19.149 | 18.921 | 20.093 | 23.244 | 28.091 | 27.650 | 28.287 | 30.813 | 34.074 | 44.996 | 48.282 | 54.655 |
| Equity | 3.726 | 4.265 | 5.951 | 7.881 | 9.032 | 9.988 | 10.927 | 10.162 | 12.089 | 13.014 | 13.950 | 13.008 | 7.082 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 220 | 301 | 301 | 301 | 301 |
| Short-term debt | 13.826 | 14.884 | 12.970 | 12.212 | 14.213 | 18.103 | 16.688 | 18.058 | 18.490 | 20.759 | 30.746 | 34.974 | 47.272 |
| Total debt | 13.826 | 14.884 | 12.970 | 12.212 | 14.213 | 18.103 | 16.688 | 18.124 | 18.710 | 21.060 | 31.047 | 35.275 | 47.573 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MICHAELS AUTOMOBILER HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Østergaard Mathiasen | Management | 0 companies |