| Revenue | DKK 6,1M | +14% |
| EBITDA | DKK 1,6M | -43% |
| Net profit | DKK 151K | -87% |
| Total assets | DKK 7M | -9% |
| Equity | DKK 3,2M | +25% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78 | -473 | 227 | 261 | 578 | 1.147 | 1.628 | 2.394 | 2.539 | 3.133 | 3.849 | 4.923 | 5.296 | 6.053 |
| Staff expenses | -199 | -98 | -35 | -170 | -143 | -145 | -476 | -1.475 | -1.510 | -1.635 | -1.810 | -2.315 | -2.500 | -4.452 |
| EBITDA | -121 | 2.910 | 193 | 100 | 445 | 1.002 | 1.152 | 919 | 1.029 | 1.497 | 2.038 | 2.608 | 2.796 | 1.600 |
| Depreciation & amort. | 1.951 | -1.425 | 238 | 887 | 477 | -441 | -584 | -666 | -802 | -989 | -1.140 | -1.228 | -1.256 | -1.393 |
| EBIT | -2.072 | 1.485 | -46 | -788 | -32 | 561 | 568 | 253 | 228 | 508 | 898 | 1.380 | 1.539 | 206 |
| Net financials | 460 | -224 | -54 | -211 | -206 | -185 | 27 | -125 | -145 | -130 | -90 | -79 | -34 | -41 |
| Profit before tax | — | 1.261 | -99 | -999 | -238 | 376 | 595 | 128 | 83 | 378 | 807 | 1.301 | 1.505 | 166 |
| Tax | 403 | 286 | 120 | -220 | -52 | 83 | 124 | 31 | 22 | 88 | 106 | 205 | 314 | 15 |
| Net profit | -2.015 | 975 | -220 | -779 | -185 | 293 | 471 | 97 | 61 | 290 | 701 | 1.096 | 1.191 | 151 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.349 | 4.075 | 3.507 | 3.257 | 3.516 | 4.590 | 4.995 | 5.021 | 5.402 | 5.740 | 6.045 | 6.418 | 7.719 | 7.047 |
| Equity | — | 453 | -673 | -1.452 | -1.638 | -1.345 | -873 | -777 | -716 | -426 | 275 | 1.371 | 2.561 | 3.212 |
| Long-term debt | 2.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 354 | 197 | 96 | 76 | 84 |
| Short-term debt | 1.334 | -4.528 | 4.180 | 4.710 | 5.154 | 5.935 | 5.869 | 5.798 | 6.118 | 5.812 | 5.573 | 4.952 | 5.082 | 3.750 |
| Total debt | 3.827 | -4.528 | 4.180 | 4.710 | 5.154 | 5.935 | 5.869 | 5.798 | 6.118 | 6.166 | 5.770 | 5.048 | 5.158 | 3.834 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
TE Management | Management | 2024 | — | — |
HT Management | Management | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VLRS GRP A/S | Company | 100.0% | 100.0% | 2025 |
4ING ApS | Company | 10.0% | 10.0% | 2024 |
HELMO INVEST ApS | Company | 25.0% | 25.0% | 2009 |
LEAN CONTROLLING ApS | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Rust Nielsen | Chief Executive Officer | 0 companies |
| Thorkild Eriksen | Management | 0 companies |
| Holger Torkild Foss | Management | 0 companies |
| Jesper Ulsted | Chairman | 0 companies |
| Christian Lanng Nielsen | Board of Directors | 0 companies |
| Rasmus Mandrup | Board of Directors | 0 companies |
| Klaus Elkjær Rasmussen | Board of Directors | 0 companies |
| Claus Hovge Andersen | Board of Directors | 0 companies |
| Michael Johnny Pedersen | Board of Directors | 0 companies |
| Thorbjørn Helmo Madsen | Board of Directors | 0 companies |
| Asbjørn Kleve Riise | Chairman | 0 companies |
| Christian Lundgaard | Board of Directors | 0 companies |
| John Hansen | Board of Directors | 0 companies |
| Jens Sørensen | Chairman | 0 companies |