| Revenue | DKK 230K | -52% |
| EBITDA | DKK -766K | -260% |
| Net profit | DKK -2M | -1175% |
| Total assets | DKK 8,6M | -37% |
| Equity | DKK 1M | -83% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.200 | 752 | 1.080 | 1.200 | 1.200 | 1.057 | 764 | 731 | 318 | 479 | 230 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.045 | 611 | 947 | 987 | 1.057 | 1.057 | 764 | 731 | 318 | 479 | -766 |
| Depreciation & amort. | -177 | -183 | -183 | -183 | -185 | -187 | -188 | -188 | -188 | -188 | -188 |
| EBIT | 868 | 428 | 763 | 804 | 872 | 871 | 575 | 542 | 130 | 290 | -954 |
| Net financials | -882 | -182 | -583 | -343 | -455 | -94 | -91 | -69 | -56 | -51 | -1.058 |
| Profit before tax | -14 | 246 | 181 | 461 | 417 | 777 | 484 | 473 | 73 | 240 | -2.013 |
| Tax | 10 | 18 | 9 | 104 | 92 | 171 | 106 | 104 | 6 | 53 | -4 |
| Net profit | -25 | 228 | 172 | 357 | 325 | 606 | 377 | 369 | 68 | 187 | -2.008 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.142 | 11.917 | 10.758 | 10.686 | 10.412 | 11.894 | 11.712 | 13.982 | 13.813 | 13.646 | 8.627 |
| Equity | 3.118 | 3.393 | 2.065 | 2.422 | 2.396 | 2.702 | 3.080 | 5.786 | 5.854 | 6.041 | 1.041 |
| Long-term debt | 6.904 | 6.390 | 5.834 | 5.262 | 4.777 | 6.659 | 6.286 | 5.838 | 5.319 | 4.869 | 4.412 |
| Short-term debt | 1.302 | 1.330 | 2.046 | 2.102 | 2.296 | 1.510 | 1.283 | 597 | 862 | 906 | 1.191 |
| Total debt | 8.206 | 7.720 | 7.880 | 7.364 | 7.074 | 8.169 | 7.569 | 6.434 | 6.182 | 5.775 | 5.604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
SM Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
NORDKYSTENS AUTOCENTER HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Chief Executive Officer | 0 companies |
| Flemming Broberg | Chief Executive Officer | 0 companies |
| Søren Møller | Management | 0 companies |
| Kim Madsen | Chairman | 0 companies |