| Revenue | DKK 25,4M | +31% |
| EBITDA | DKK 14,2M | +65% |
| Net profit | DKK 9,1M | +63% |
| Total assets | DKK 29,8M | +25% |
| Equity | DKK 19,1M | +47% |
| Employees | 19 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -508 | 611 | 4.984 | 8.088 | 17.234 | 19.296 | 25.361 |
| Staff expenses | -0 | -0 | -2.791 | -5.301 | -12.767 | -10.654 | -11.120 |
| EBITDA | -508 | 611 | 2.194 | 2.787 | 4.467 | 8.642 | 14.240 |
| Depreciation & amort. | -2 | -20 | -108 | -166 | -726 | -1.701 | -2.487 |
| EBIT | -510 | 591 | 2.086 | 2.622 | 3.742 | 6.941 | 11.753 |
| Net financials | -18 | -19 | 10 | 29 | 123 | 205 | 244 |
| Profit before tax | -527 | 572 | 2.097 | 2.650 | 3.864 | 7.147 | 11.997 |
| Tax | -111 | 128 | 422 | 380 | 770 | 1.581 | 2.927 |
| Net profit | -417 | 444 | 1.675 | 2.270 | 3.094 | 5.565 | 9.070 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 520 | 6.533 | 11.762 | 11.341 | 16.839 | 23.869 | 29.845 |
| Equity | -17 | 428 | 2.102 | 4.372 | 7.467 | 13.032 | 19.102 |
| Long-term debt | 10 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 536 | 6.101 | 9.542 | 6.207 | 7.705 | 8.677 | 8.955 |
| Total debt | 536 | 6.101 | 9.542 | 6.207 | 7.705 | 8.677 | 8.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2023 | — | — |
JK Management | Management | 2022 | — | — |
JW Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2018 | — | — | |
JB | Board of Directors | 2022 | — | — |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Autosource Group A/S | Company | 100.0% | 100.0% | 2024 |
| Individual | 5.0% | 5.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Sørensen | Management | 0 companies |
| Jonas Krogh | Management | 0 companies |
| Jesper Wang Hansen | Management | 0 companies |
| Jens Prytz Sørensen | Chairman | 0 companies |
| Kent Bernsdorf | Board of Directors | 0 companies |
| Torben Frigaard Rasmussen | Chairman | 0 companies |
| Sven Krüger | Board of Directors | 0 companies |
| Jonas Hellandsjø Gjøen | Chairman | 0 companies |
| Thomas Bøgholm | Board of Directors | 0 companies |
| Jan Berg | Board of Directors | 0 companies |
| Martin Frederiksen | Board of Directors | 0 companies |
| Jan Engelbrecht | Board of Directors | 0 companies |
| Even Fuglestad | Board of Directors | 0 companies |