| Revenue | DKK 16,8M | +15% |
| EBITDA | DKK 6,6M | +120% |
| Net profit | DKK 3,1M | +483% |
| Total assets | DKK 49,7M | -27% |
| Equity | DKK 20,5M | +18% |
| Employees | 21 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 151 | 17.700 | 20.715 | 24.039 | 27.680 | 23.806 | 21.824 | 24.159 | 23.171 | 16.615 | 14.642 | 16.845 |
| Staff expenses | -16.345 | -15.300 | -12.653 | -16.385 | -17.574 | -20.234 | -21.389 | -21.073 | -18.436 | -18.785 | -12.558 | -10.764 | -10.292 |
| EBITDA | 558 | 1.503 | 5.047 | 4.330 | 6.465 | 7.445 | 2.418 | 751 | 2.799 | 4.386 | 4.058 | 2.981 | 6.553 |
| Depreciation & amort. | -1.461 | -1.349 | -907 | -1.541 | -1.565 | -1.729 | -1.938 | -2.314 | -2.320 | -2.232 | -3.354 | -1.700 | -1.059 |
| EBIT | -903 | 154 | 4.140 | 2.789 | 4.900 | 5.716 | 479 | -1.563 | 479 | 2.153 | 704 | 1.281 | 5.494 |
| Net financials | -3.276 | -2.848 | -3.189 | -1.509 | -1.395 | -1.488 | -1.564 | -1.722 | -1.716 | -1.710 | -1.256 | -2.513 | -1.289 |
| Profit before tax | 1.428 | -2.695 | 951 | 1.280 | 3.505 | 4.228 | -1.085 | -3.285 | 1.687 | 414 | -608 | -1.232 | 4.205 |
| Tax | 479 | -532 | 205 | 260 | 773 | 928 | -236 | -715 | 374 | 94 | 119 | -606 | 1.096 |
| Net profit | 950 | -2.163 | 746 | 1.020 | 2.732 | 3.300 | -849 | -2.570 | 1.313 | 320 | -2.817 | -812 | 3.109 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 91.329 | 86.841 | 87.303 | 81.707 | 108.473 | 99.038 | 121.343 | 98.168 | 101.164 | 87.308 | 83.212 | 67.910 | 49.723 |
| Equity | 21.967 | 19.930 | 20.937 | 21.824 | 24.195 | 25.017 | 21.639 | 19.141 | 20.522 | 20.967 | 18.207 | 17.363 | 20.454 |
| Long-term debt | -26.599 | 24.414 | 23.162 | 22.905 | 22.205 | 21.717 | 20.580 | 19.869 | 17.325 | 16.632 | 17.524 | 9.338 | 8.984 |
| Short-term debt | -41.699 | 41.930 | 42.352 | 35.905 | 60.299 | 49.596 | 76.594 | 57.258 | 60.888 | 47.097 | 45.447 | 39.972 | 18.047 |
| Total debt | -68.297 | 66.344 | 65.514 | 58.810 | 82.504 | 71.313 | 97.174 | 77.126 | 78.213 | 63.729 | 62.972 | 49.310 | 27.031 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2007 | — | — |
CL Management | Management | 2018 | — | — |
AV Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P H AUTOMOBILER. SORØ ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Lysen Hansen | Management | 0 companies |
| Christian Lysen Hansen | Management | 0 companies |
| Anders Vesterby Lysen | Management | 0 companies |
| Linda Vesterby Lysen | Board of Directors | 0 companies |
| Anette Welding Hansen | Board of Directors | 0 companies |
| Helge Strier Poulsen | Chairman | 0 companies |