| Revenue | DKK 5,9M | -7% |
| EBITDA | DKK 1,1M | -31% |
| Net profit | DKK 787K | -34% |
| Total assets | DKK 6,9M | +1% |
| Equity | DKK 3M | -17% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.710 | 5.370 | 4.031 | 7.126 | 7.350 | 8.867 | 7.735 | 8.827 | 7.685 | 6.303 | 5.861 |
| Staff expenses | -3.671 | -4.703 | -4.643 | -5.333 | -5.922 | -6.662 | -5.790 | -5.150 | -4.723 | -4.775 | -4.794 |
| EBITDA | 1.039 | 667 | -266 | 1.741 | 1.428 | 2.205 | 1.944 | 3.567 | 2.962 | 1.535 | 1.067 |
| Depreciation & amort. | 53 | -54 | -62 | -0 | -55 | -64 | -45 | -24 | -11 | 4 | -44 |
| EBIT | 986 | 612 | -328 | 1.741 | 1.373 | 2.141 | 1.899 | 3.543 | 2.951 | 1.532 | 1.023 |
| Net financials | -48 | -33 | -33 | -22 | -26 | -20 | -6 | -9 | 27 | 9 | -9 |
| Profit before tax | 938 | 580 | -360 | 1.719 | 1.347 | 2.121 | 1.893 | 3.534 | 2.978 | 1.541 | 1.014 |
| Tax | 235 | 145 | 173 | 417 | 283 | 470 | 421 | 782 | 659 | 339 | 227 |
| Net profit | 703 | 434 | -533 | 1.303 | 1.065 | 1.650 | 1.472 | 2.752 | 2.319 | 1.201 | 787 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.638 | 5.696 | 5.502 | 9.496 | 12.752 | 9.797 | 9.113 | 11.615 | 11.301 | 6.863 | 6.900 |
| Equity | -15 | 419 | -114 | 1.189 | 2.253 | 3.904 | 3.976 | 5.328 | 5.247 | 3.598 | 2.985 |
| Long-term debt | 0 | 0 | 0 | 384 | 300 | 506 | 399 | 807 | 897 | 355 | 224 |
| Short-term debt | 6.625 | 5.237 | 5.616 | 7.923 | 10.145 | 5.369 | 4.699 | 5.446 | 5.144 | 2.910 | 3.690 |
| Total debt | 6.625 | 5.237 | 5.616 | 8.308 | 10.445 | 5.876 | 5.098 | 6.252 | 6.041 | 3.264 | 3.913 |
| 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 |