| Revenue | DKK 5,4M | +36% |
| EBITDA | DKK -1,8M | -3% |
| Net profit | DKK -1,5M | -46% |
| Total assets | DKK 11,9M | -30% |
| Equity | DKK 57K | +152% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.850 | 4.541 | 5.270 | 4.906 | 4.980 | 5.080 | 85.202 | 70.731 | 4.889 | 4.915 | 4.565 | 3.976 | 5.411 |
| Staff expenses | -2.680 | -3.862 | -4.315 | -4.231 | -4.980 | -4.996 | -7.182 | -4.534 | -4.419 | -4.589 | -3.972 | -5.712 | -7.197 |
| EBITDA | 169 | 680 | 955 | 674 | 0 | 84 | -459 | 311 | -363 | 326 | 593 | -1.736 | -1.786 |
| Depreciation & amort. | -53 | -43 | -50 | -84 | -287 | -253 | -248 | -320 | -344 | -339 | -375 | -393 | -438 |
| EBIT | 117 | 636 | 904 | 590 | -287 | -168 | -707 | -9 | -707 | -13 | 218 | -2.129 | -2.224 |
| Net financials | -78 | -91 | -103 | -66 | -19 | -302 | -443 | -263 | -376 | -319 | -307 | 571 | 280 |
| Profit before tax | 39 | 545 | 802 | 525 | -306 | -471 | -1.150 | -272 | -250 | -332 | -89 | -1.558 | -1.944 |
| Tax | 9 | 135 | 198 | 123 | -127 | -6 | -225 | -60 | -32 | -72 | -23 | -544 | -468 |
| Net profit | 30 | 410 | 604 | 402 | -178 | -465 | -925 | -212 | -218 | -260 | -66 | -1.014 | -1.476 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.563 | 4.385 | 5.646 | 10.675 | 15.581 | 18.170 | 25.643 | 27.791 | 17.116 | 17.881 | 15.376 | 16.851 | 11.850 |
| Equity | 414 | 824 | 1.427 | 1.829 | 1.651 | 1.186 | 260 | 48 | -175 | -234 | 904 | -109 | 57 |
| Long-term debt | 0 | 0 | 183 | 122 | 1.725 | 54 | 54 | 54 | 418 | 2.362 | 1.950 | 1.534 | 2.724 |
| Short-term debt | 2.148 | 3.561 | 4.036 | 8.723 | 12.204 | 16.930 | 25.329 | 27.689 | 16.872 | 15.753 | 12.522 | 15.426 | 9.069 |
| Total debt | 2.148 | 3.561 | 4.219 | 8.845 | 13.930 | 16.984 | 25.383 | 27.743 | 17.290 | 18.115 | 14.472 | 16.960 | 11.793 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2009 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SB Management | Management | 2018 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Michael Therkildsen Holding ApS | Company | 100.0% | 100.0% | 2022 |
KRONBORG AUTO A/S | Company | 100.0% | 100.0% | 2018 |
Brunsholm Invest Aps | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kanstrup | Management | 0 companies |
| Kenneth Brunsholm | Chief Executive Officer | 0 companies |
| Steen Bertelsen | Management | 0 companies |
| Michael Lau Therkildsen | Chief Executive Officer | 0 companies |
| Michael Bendtsen | Management | 0 companies |
| Knud Foldschack | Chairman | 0 companies |
| Anders Vandsted Sloth | Board of Directors | 0 companies |
| Morten Bøhm Jørgensen | Board of Directors | 0 companies |
| Claus Dyhr Christensen | Board of Directors | 0 companies |