| Revenue | DKK 3,5M | -3% |
| EBITDA | DKK 1,3M | +471% |
| Net profit | DKK 548K | +225% |
| Total assets | DKK 4,8M | +46% |
| Equity | DKK 352K | +279% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.277 | 4.946 | 5.058 | 5.968 | 5.199 | 9.306 | 5.769 | 5.971 | 3.790 | 4.490 | 3.612 | 3.510 |
| Staff expenses | -7.596 | -3.463 | -3.086 | -4.358 | -4.710 | -5.515 | -4.814 | -5.278 | -4.373 | -4.278 | -3.955 | -2.241 |
| EBITDA | -1.319 | 1.483 | 1.972 | 1.610 | 489 | 3.791 | 955 | 693 | -582 | 212 | -342 | 1.270 |
| Depreciation & amort. | -160 | -403 | -449 | -372 | -372 | -359 | -80 | -0 | -0 | -142 | -197 | -474 |
| EBIT | -1.480 | 1.080 | 1.523 | 1.237 | 117 | 3.432 | 875 | 693 | -582 | 70 | -539 | 795 |
| Net financials | 261 | -62 | -44 | -6 | -16 | -36 | -26 | -7 | -12 | -22 | -22 | 57 |
| Profit before tax | -1.219 | 1.018 | 1.479 | 1.231 | 101 | 3.396 | 849 | 686 | -595 | 48 | -561 | 852 |
| Tax | 159 | -187 | 386 | 298 | 26 | 753 | 190 | 153 | -131 | 11 | -122 | 304 |
| Net profit | -1.378 | 1.205 | 1.093 | 933 | 75 | 2.643 | 659 | 533 | -464 | 37 | -439 | 548 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.891 | 4.185 | 4.718 | 5.768 | 5.506 | 9.533 | 4.574 | 3.247 | 3.040 | 4.494 | 3.291 | 4.788 |
| Equity | -478 | 728 | 1.870 | 2.054 | 1.629 | 4.272 | 1.009 | 1.042 | 78 | 116 | -196 | 352 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96 | 250 | 558 | 336 | 0 |
| Short-term debt | 6.369 | 3.457 | 2.848 | 3.714 | 3.877 | 5.261 | 3.564 | 2.109 | 2.712 | 3.820 | 3.151 | 4.437 |
| Total debt | 6.369 | 3.457 | 2.848 | 3.714 | 3.877 | 5.261 | 3.564 | 2.204 | 2.962 | 4.378 | 3.487 | 4.437 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Management | Management | 2018 | — | — |
JD Management | Management | 2000 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IGNISIA ApS | Company | 20.0% | 20.0% | 2020 |
HTGF Holding ApS | Company | 100.0% | 100.0% | 2022 |
VLRS GRP A/S | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Torkild Foss | Management | 0 companies |
| Jens Damsgaard | Management | 0 companies |
| Morten Marquard | Chief Executive Officer | 0 companies |
| Lars Christian Jørgensen | Board of Directors | 0 companies |
| Brian Beattie | Chairman | 0 companies |
| Casper Moltke-Leth | Chairman | 0 companies |
| Jesper Ulsted | Board of Directors | 0 companies |
| Henrik Albertsen | Board of Directors | 0 companies |
| Claus Hovge Andersen | Board of Directors | 0 companies |
| Jenny Charlotta Ulfsdotter Damsgaard | Board of Directors | 0 companies |
| Klaus Eldrup-Jørgensen | Board of Directors | 0 companies |
| Lotte Nørgaard Marquard | Board of Directors | 0 companies |
| Claus Højbjerg Andersen | Board of Directors | 0 companies |
| Christian Wrede Scherfig | Chairman | 0 companies |
| Morten Eldrup-Jørgensen | Chairman | 0 companies |
| Mads Brønden Wijngaard | Chairman | 0 companies |
| Gerda Christensen | Board of Directors | 0 companies |
| Morten Mønster | Board of Directors | 0 companies |