| Revenue | DKK 2,4M | +14% |
| EBITDA | DKK 450K | +139% |
| Net profit | DKK 348K | +307% |
| Total assets | DKK 4,5M | +2% |
| Equity | DKK 3,6M | +11% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.414 | 2.446 | 2.495 | 2.506 | 2.515 | 2.582 | 2.827 | 3.348 | 2.436 | 2.222 | 1.855 | 2.146 | 2.446 |
| Staff expenses | -1.313 | -1.614 | -1.375 | -1.343 | -1.389 | -1.575 | -1.586 | -1.743 | -1.690 | -1.925 | -1.896 | -1.958 | -1.995 |
| EBITDA | 489 | 196 | 470 | 495 | 517 | 406 | 519 | 487 | 746 | 297 | -41 | 188 | 450 |
| Depreciation & amort. | -93 | -100 | -104 | -165 | -158 | -160 | -124 | -95 | -76 | -86 | -91 | -103 | -108 |
| EBIT | 396 | 96 | 366 | 330 | 359 | 246 | 395 | 392 | 670 | 212 | -132 | 86 | 342 |
| Net financials | -1 | -2 | -2 | -5 | 0 | -0 | -9 | -14 | -14 | -17 | -19 | 0 | 6 |
| Profit before tax | 395 | 95 | 364 | 325 | 359 | 246 | 386 | 378 | 657 | 195 | -151 | 86 | 348 |
| Tax | 99 | 24 | 90 | 58 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 297 | 70 | 274 | 268 | 359 | 246 | 386 | 378 | 657 | 195 | -151 | 86 | 348 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.198 | 1.529 | 1.851 | 1.787 | 2.344 | 2.570 | 2.735 | 4.939 | 4.456 | 4.722 | 4.138 | 4.384 | 4.478 |
| Equity | 592 | 662 | 936 | 1.204 | 1.563 | 1.808 | 2.194 | 2.567 | 3.224 | 3.419 | 3.268 | 3.233 | 3.582 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 159 | 160 | 0 | 0 | 0 |
| Short-term debt | 606 | 867 | 915 | 583 | 781 | 762 | 541 | 2.080 | 1.073 | 1.143 | 870 | 1.150 | 896 |
| Total debt | 606 | 867 | 915 | 583 | 781 | 762 | 541 | 2.129 | 1.232 | 1.303 | 870 | 1.150 | 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2020 | — | — |
MS Management | Management | 2016 | — | — |
SI Management | Management | 2008 | — | — |
JB Management | Management | 2001 | — | — |
MA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FONDEN DEN SELVEJENDE INSTITUTION KOLDINGEGNENS LUFTHAVN, VAMDRUP | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Merete Dissing Pedersen | Management | 0 companies |
| Martin Sejersgaard-Jacobsen | Management | 0 companies |
| Søren Ipsen | Management | 0 companies |
| John Bejerholm | Management | 0 companies |
| Mads Astrup Sørensen | Management | 0 companies |
| Jens Haugaard | Board of Directors | 0 companies |
| Lars Wildenschild | Board of Directors | 0 companies |
| Søren Andersen | Chairman | 0 companies |
| Søren Andersen | Chairman | 0 companies |
| Lars Roe Christiansen | Board of Directors | 0 companies |
| Harild Ødum Jørgensen | Board of Directors | 0 companies |