| Revenue | DKK 11,1M | -88% |
| EBITDA | DKK 20,2M | +628% |
| Net profit | DKK 6,1M | +116% |
| Total assets | DKK 31,1M | -96% |
| Equity | DKK 19,9M | +44% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Revenue | 76.288 | 89.614 | 11.050 |
| Staff expenses | -0 | -379 | -284 |
| EBITDA | -33.348 | 2.780 | 20.226 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | -33.348 | 2.780 | 20.226 |
| Net financials | -44.196 | -30.172 | -13.730 |
| Profit before tax | -47.570 | -27.392 | 6.496 |
| Tax | 14.987 | 10.768 | 429 |
| Net profit | -62.557 | -38.160 | 6.067 |
| Item | 2012 | 2013 | 2014 |
|---|---|---|---|
| Total assets | 818.305 | 770.753 | 31.076 |
| Equity | 51.950 | 13.790 | 19.857 |
| Long-term debt | 163.533 | 0 | 7.561 |
| Short-term debt | 602.152 | 756.963 | 11.219 |
| Total debt | 765.685 | 756.963 | 11.219 |
| Name | Role | Member since |
|---|---|---|
| Former (8) | ||
HI Management | Management | 2003 – 2003 |
MG Management | Management | 2012 – 2015 |
HC Management | Management | 2009 – 2011 |
MR Management | Management | 2003 – 2004 |
SA Unofficial title | Unofficial title | 2015 – 2015 |
CH Management | Management | 2004 – 2008 |
GM Chief Executive Officer | Chief Executive Officer | 2008 – 2009 |
| Founder | 2003 – 2015 | |
| Name | Role | Member since |
|---|---|---|
| Former (16) | ||
| Board of Directors | 2009 – 2012 | |
| Chairman | 2004 – 2008 | |
| Board of Directors | 2003 – 2003 | |
| Board of Directors | 2003 – 2004 | |
| Chairman | 2003 – 2003 | |
| Chairman | 2008 – 2009 | |
| Board of Directors | 2008 – 2010 | |
| Board of Directors | 2011 – 2012 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2012 – 2015 | |
| Board of Directors | 2010 – 2011 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2012 – 2015 | |
| Chairman | 2012 – 2015 | |
| Board of Directors | 2003 – 2004 | |
| Board of Directors | 2004 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Ingolf Nikolaj Ærbo Jørgensen | Management | 0 companies |
| Mikael Glud | Management | 0 companies |
| Hans Christian Melgaard | Management | 0 companies |
| Mads Richardt | Management | 0 companies |
| Søren Aamann Jensen | Unofficial title | 0 companies |
| Claus Hjorth Madsen | Management | 0 companies |
| Gunnar Már Petersen | Chief Executive Officer | 0 companies |
| Scandinavian Airlines Systems Denmark-Norway-Sweden | Founder | 0 companies |
| Michael Ziegler | Board of Directors | 0 companies |
| Kjeld Birch | Chairman | 0 companies |
| Ulla Bøgh Larsen | Board of Directors | 0 companies |
| Erik André Lublin | Board of Directors | 0 companies |
| Poul Erik Sørensen | Chairman | 0 companies |
| Michael Sheikh | Chairman | 0 companies |
| Klaus Thorsten Wollesen Lund | Board of Directors | 0 companies |
| Peter Vilhelm Bang | Board of Directors | 0 companies |
| Helle Marianne Breinholt | Board of Directors | 0 companies |
| Steen Parsholt | Board of Directors | 0 companies |
| Rikke Lykke Talchow | Board of Directors | 0 companies |
| Finn Hasselriis | Board of Directors | 0 companies |
| Per Wetke Hallgren | Board of Directors | 0 companies |
| Esben Wesenberg Kjær | Chairman | 0 companies |
| Jørgen Basso Larsen | Board of Directors | 0 companies |
| Ole Vagner | Board of Directors | 0 companies |