| Revenue | DKK 7,4M | -4% |
| EBITDA | DKK 2,3M | -10% |
| Net profit | DKK 1,7M | -11% |
| Total assets | DKK 6,6M | +20% |
| Equity | DKK 3,5M | +14% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.040 | 4.430 | 5.361 | 4.769 | 4.132 | 6.184 | 7.383 | 7.597 | 6.694 | 7.667 | 7.358 |
| Staff expenses | -2.871 | -3.060 | -3.356 | -3.280 | -3.006 | -3.671 | -4.714 | -4.954 | -4.718 | -5.208 | -5.079 |
| EBITDA | 1.169 | 1.369 | 2.005 | 1.477 | 1.126 | 2.514 | 2.669 | 2.643 | 1.976 | 2.533 | 2.279 |
| Depreciation & amort. | 36 | -40 | -43 | -0 | -7 | -10 | -21 | -39 | -49 | 37 | -38 |
| EBIT | 1.133 | 1.329 | 1.962 | 1.477 | 1.118 | 2.504 | 2.648 | 2.604 | 1.926 | 2.496 | 2.241 |
| Net financials | -32 | -16 | -0 | 12 | 12 | 12 | 12 | 10 | 12 | -4 | -14 |
| Profit before tax | 1.101 | 1.314 | 1.961 | 1.489 | 1.131 | 2.516 | 2.660 | 2.614 | 1.938 | 2.492 | 2.227 |
| Tax | 277 | 329 | 482 | 350 | 250 | 555 | 588 | 578 | 428 | 550 | 492 |
| Net profit | 824 | 984 | 1.480 | 1.139 | 881 | 1.961 | 2.073 | 2.036 | 1.510 | 1.942 | 1.734 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.225 | 3.587 | 6.278 | 7.098 | 5.172 | 7.133 | 8.483 | 7.371 | 6.410 | 5.511 | 6.621 |
| Equity | 186 | 1.171 | 2.650 | 2.790 | 2.371 | 3.332 | 3.904 | 4.541 | 3.450 | 3.092 | 3.527 |
| Long-term debt | 0 | 0 | 522 | 345 | 243 | 549 | 559 | 641 | 545 | 565 | 496 |
| Short-term debt | 4.031 | 2.364 | 3.094 | 3.947 | 2.534 | 3.223 | 3.962 | 2.182 | 2.383 | 1.836 | 2.585 |
| Total debt | 4.031 | 2.364 | 3.616 | 4.308 | 2.777 | 3.772 | 4.521 | 2.822 | 2.928 | 2.401 | 3.081 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LL Management | Management | 2009 | — | — |
FL Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Molarno Holding Aps | Company | 10.0% | 0.0% | 2021 |
LL HOLDING ApS | Company | 33.3% | 50.0% | 2021 |
Auto Solutions Group ApS | Company | 100.0% | 100.0% | 2022 |
FL HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Langhøj | Management | 0 companies |
| Frank Langhøj | Management | 0 companies |