| Revenue | DKK 1,8M | -33% |
| EBITDA | DKK 767K | +3% |
| Net profit | DKK 420K | -5% |
| Total assets | DKK 2,7M | -2% |
| Equity | DKK 2,1M | +25% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -295 | -156 | 405 | 1.088 | 1.449 | 1.463 | 1.668 | 2.543 | 2.722 | 1.828 |
| Staff expenses | -0 | -106 | -294 | -890 | -972 | -810 | -1.018 | -1.412 | -1.975 | -1.061 |
| EBITDA | -295 | -261 | 111 | 197 | 477 | 652 | 649 | 1.131 | 747 | 767 |
| Depreciation & amort. | -0 | -0 | -7 | -78 | -135 | -197 | -254 | -247 | -221 | -275 |
| EBIT | -295 | -261 | 105 | 119 | 342 | 455 | 396 | 884 | 526 | 492 |
| Net financials | -10 | 0 | 10 | 9 | 3 | -5 | 0 | 25 | 43 | 53 |
| Profit before tax | -305 | -261 | 114 | 128 | 345 | 450 | 396 | 910 | 569 | 545 |
| Tax | -65 | -49 | 25 | 38 | 64 | 80 | 73 | 196 | 125 | 125 |
| Net profit | -240 | -212 | 89 | 90 | 281 | 370 | 323 | 713 | 444 | 420 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90 | 347 | 567 | 921 | 1.664 | 1.704 | 1.613 | 2.252 | 2.766 | 2.718 |
| Equity | -190 | 198 | 287 | 378 | 658 | 904 | 887 | 1.251 | 1.695 | 2.115 |
| Long-term debt | 0 | 0 | 0 | 13 | 46 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 280 | 149 | 280 | 530 | 900 | 662 | 595 | 874 | 886 | 450 |
| Total debt | 280 | 149 | 280 | 543 | 946 | 662 | 595 | 874 | 886 | 450 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2015 | — | — |
TS Management | Management | 2023 | — | — |
JK Management | Management | 2023 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
JW Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Autosource Group A/S | Company | 100.0% | 100.0% | 2023 |
SEMC HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
CARA HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Thue Madsen | Management | 0 companies |
| Tommy Sørensen | Management | 0 companies |
| Jonas Krogh | Management | 0 companies |
| Kent Bernsdorf | Chief Executive Officer | 0 companies |
| Morten Grønhøj | Chief Executive Officer | 0 companies |
| Jesper Wang Hansen | Management | 0 companies |
| Steen McCormick | Board of Directors | 0 companies |
| Jens Prytz Sørensen | Chairman | 0 companies |
| Torben Frigaard Rasmussen | Chairman | 0 companies |
| Sven Krüger | Board of Directors | 0 companies |
| Carsten Gad Rasmussen | Chairman | 0 companies |