| Revenue | DKK 6,2M | +10% |
| EBITDA | DKK 937K | -5% |
| Net profit | DKK 1,6M | +30% |
| Total assets | DKK 25M | -3% |
| Equity | DKK 3,4M | +96% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.505 | -2.048 | 2.724 | 2.792 | 3.699 | 4.225 | 5.052 | 4.098 | 3.979 | 2.160 | 2.242 | 3.651 | 5.624 | 6.212 |
| Staff expenses | -1.279 | -1.451 | -1.775 | -2.246 | -2.220 | -3.104 | -3.774 | -4.571 | -4.429 | -3.554 | -2.217 | -2.366 | -4.640 | -5.276 |
| EBITDA | 225 | -374 | 948 | 546 | 1.479 | 1.121 | 1.278 | -473 | -451 | -1.394 | 25 | 1.286 | 984 | 937 |
| Depreciation & amort. | 127 | -111 | -111 | -126 | -116 | -147 | -128 | -131 | -43 | -21 | -72 | -109 | -109 | -109 |
| EBIT | 98 | -485 | 837 | 421 | 1.363 | 974 | 1.150 | -604 | -494 | -1.415 | -47 | 1.177 | 876 | 828 |
| Net financials | -62 | -80 | -53 | -93 | -65 | -19 | -92 | -101 | -118 | -70 | -63 | -61 | 369 | 792 |
| Profit before tax | 36 | -204 | 793 | 328 | 1.298 | 955 | 1.058 | -705 | -612 | -1.486 | -110 | 1.116 | 1.245 | 1.620 |
| Tax | 9 | 102 | 187 | 76 | 285 | 210 | 232 | -154 | -133 | 953 | -0 | -0 | -0 | -0 |
| Net profit | 27 | -306 | 606 | 252 | 1.012 | 745 | 826 | -550 | -479 | -2.439 | -110 | 1.116 | 1.245 | 1.620 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.320 | 3.749 | 4.947 | 6.205 | 12.439 | 14.788 | 13.407 | 14.858 | 19.145 | 8.851 | 26.273 | 25.853 | 25.857 | 24.998 |
| Equity | 60 | 366 | 972 | 1.224 | 2.236 | 2.481 | 2.501 | 1.900 | 1.346 | -3.719 | -3.401 | 301 | 1.728 | 3.390 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.000 | 8.641 | 5.922 | 5.102 | 3.338 | 2.636 |
| Short-term debt | 3.231 | -3.344 | 3.931 | 4.927 | 10.137 | 12.267 | 10.888 | 12.959 | 16.799 | 3.429 | 23.752 | 20.449 | 20.791 | 18.963 |
| Total debt | 3.231 | -3.344 | 3.931 | 4.927 | 10.137 | 12.267 | 10.888 | 12.959 | 17.799 | 12.070 | 29.674 | 25.551 | 24.129 | 21.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TL Management | Management | 2004 | — | — |
AN Management | Management | 2004 | — | — |
SP Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
RL Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
JS Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Travelheart Leisure A/S | Company | 50.0% | 50.0% | 2024 |
M.I.G. 2021 ApS | Company | 33.3% | 33.3% | 2021 |
Dromo ApS | Company | 10.0% | 10.0% | 2022 |
Autobahn Invest ApS | Company | 50.0% | 50.0% | 2021 |
MOJ HOLDING ApS | Company | 25.0% | 25.0% | 2017 |
StP Consult ApS | Company | 25.0% | 25.0% | 2017 |
| Individual | 10.0% | 10.0% | 2012 | |
ÅC FLY A/S | Company | 50.0% | 50.0% | 2021 |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Linnemann Hansen | Management | 0 companies |
| Anders Netschajew Damgaard | Management | 0 companies |
| Stig Pedersen | Chief Executive Officer | 0 companies |
| Rasmus Lillemose Nicolaisen | Chief Executive Officer | 0 companies |
| Jens Sparre Borup | Management | 0 companies |
| Michael Oksbjerg Jensen | Board of Directors | 0 companies |
| Bjarke Skeltved Hansen | Chairman | 0 companies |
| Lene Brønden Christensen | Board of Directors | 0 companies |
| Bjarne Aarup Andersen | Chairman | 0 companies |
| Lars Møller Christiansen | Board of Directors | 0 companies |