| Revenue | DKK 3,6M | -4% |
| EBITDA | DKK 17K | -97% |
| Net profit | DKK -184K | -170% |
| Total assets | DKK 3,8M | -10% |
| Equity | DKK 502K | -46% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.483 | 2.380 | 2.139 | 2.147 | 2.135 | 2.516 | 2.746 | 3.103 | 2.777 | 2.870 | 3.097 | 3.190 | 3.735 | 3.596 |
| Staff expenses | -2.011 | -1.884 | -1.465 | -1.637 | -1.467 | -1.708 | -2.352 | -2.527 | -2.576 | -2.146 | -2.389 | -2.589 | -3.126 | -3.579 |
| EBITDA | 472 | 496 | 674 | 510 | 667 | 808 | 395 | 576 | 201 | 724 | 708 | 601 | 609 | 17 |
| Depreciation & amort. | -188 | -164 | -162 | -172 | -157 | -152 | -111 | -112 | -44 | -120 | -119 | -127 | -119 | -114 |
| EBIT | 284 | 332 | 511 | 338 | 510 | 656 | 284 | 464 | 157 | 604 | 589 | 474 | 490 | -97 |
| Net financials | -108 | -85 | -67 | -84 | -83 | -82 | -77 | -50 | -101 | -50 | -29 | -123 | -157 | -137 |
| Profit before tax | 176 | 247 | 444 | 254 | 427 | 574 | 207 | 414 | 56 | 553 | 560 | 350 | 340 | -234 |
| Tax | 45 | 64 | 106 | 44 | 95 | 127 | 47 | 92 | 13 | 122 | 123 | 78 | 76 | -51 |
| Net profit | 131 | 183 | 338 | 211 | 332 | 447 | 161 | 322 | 43 | 431 | 436 | 272 | 263 | -184 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.842 | 3.951 | 4.169 | 4.427 | 4.705 | 4.523 | 4.003 | 3.987 | 4.715 | 4.793 | 4.222 | 4.289 | 4.233 | 3.815 |
| Equity | 697 | 880 | 718 | 729 | 1.060 | 1.208 | 868 | 1.040 | 783 | 1.214 | 1.151 | 872 | 936 | 502 |
| Long-term debt | 1.126 | 1.066 | 1.072 | 1.070 | 1.015 | 457 | 36 | 80 | 149 | 220 | 2.397 | 2.645 | 2.521 | 2.241 |
| Short-term debt | 1.913 | 1.862 | 2.227 | 2.474 | 2.472 | 2.696 | 2.927 | 2.682 | 3.571 | 3.126 | 431 | 532 | 502 | 819 |
| Total debt | 3.039 | 2.928 | 3.299 | 3.544 | 3.487 | 3.153 | 2.963 | 2.762 | 3.721 | 3.346 | 2.828 | 3.177 | 3.023 | 3.060 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HORNSLET AUTOLAK HOLDING ApS | Company | 50.0% | 50.0% | 2026 |
MDB Holding ApS | Company | 33.3% | 33.3% | 2026 |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Johnny Grote | Management | 0 companies |