| Revenue | DKK 4,4M | -8% |
| EBITDA | DKK 32K | -69% |
| Net profit | DKK -273K | -29% |
| Total assets | DKK 7,6M | -25% |
| Equity | DKK 1,3M | -17% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.394 | 3.111 | 4.264 | 4.453 | 5.229 | 5.161 | 4.548 | 5.380 | 4.759 | 4.392 |
| Staff expenses | -1.332 | -2.768 | -3.364 | -3.545 | -4.257 | -4.856 | -4.530 | -4.825 | -4.657 | -4.360 |
| EBITDA | 62 | 343 | 899 | 908 | 972 | 305 | 18 | 555 | 102 | 32 |
| Depreciation & amort. | -85 | -182 | -189 | -199 | -280 | -460 | -396 | -377 | -249 | -225 |
| EBIT | -23 | 161 | 710 | 709 | 692 | -154 | -378 | 178 | -147 | -193 |
| Net financials | -95 | -116 | -91 | -90 | -122 | -112 | -137 | -122 | -123 | -157 |
| Profit before tax | -118 | 46 | 619 | 619 | 570 | -266 | -514 | 56 | -270 | -350 |
| Tax | -22 | 10 | 147 | 137 | 126 | -58 | -113 | 12 | -59 | -77 |
| Net profit | -96 | 35 | 472 | 482 | 444 | -208 | -401 | 43 | -211 | -273 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.187 | 6.048 | 6.459 | 10.266 | 9.828 | 12.346 | 11.070 | 9.634 | 10.185 | 7.637 |
| Equity | 904 | 940 | 1.412 | 1.894 | 2.338 | 2.129 | 1.728 | 1.771 | 1.560 | 1.287 |
| Long-term debt | 400 | 400 | 400 | 400 | 400 | 400 | 501 | 400 | 400 | 400 |
| Short-term debt | 5.866 | 4.676 | 4.626 | 7.966 | 7.089 | 9.817 | 8.841 | 7.463 | 8.225 | 5.950 |
| Total debt | 6.266 | 5.076 | 5.026 | 8.366 | 7.489 | 10.217 | 9.342 | 7.863 | 8.625 | 6.350 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Unofficial title | Unofficial title | 2024 | — | — |
SB Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LØGSTØR AUTOVÆRKSTED A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Peter Storvang | Unofficial title | 0 companies |
| Søren Bislev Jepsen | Management | 0 companies |
| Dan Bach Alsbjerg | Board of Directors | 0 companies |
| Ulla Rask Holm Jepsen | Board of Directors | 0 companies |