| Revenue | DKK 440K | -462% |
| EBITDA | DKK 194K | +141% |
| Net profit | DKK 20,3M | +3792% |
| Total assets | DKK 1M | -1% |
| Equity | DKK 503K | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.425 | 1.259 | 849 | 1.565 | 806 | 1.340 | 1.052 | 1.010 | 656 | 2.767 | 6.987 | 322 | -121 | 440 |
| Staff expenses | -1.604 | -1.172 | -1.176 | -1.347 | -1.157 | -1.302 | -1.304 | -816 | -614 | -2.182 | -4.405 | -599 | -352 | -246 |
| EBITDA | -179 | 87 | -504 | 34 | -352 | 38 | -252 | 194 | 42 | 585 | 2.582 | -277 | -474 | 194 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -179 | 87 | -504 | 34 | -352 | 38 | -252 | 194 | 42 | 585 | 2.582 | -277 | -474 | 194 |
| Net financials | -4 | 0 | -2 | -12 | -4 | -1 | 16 | 1 | 191 | -2 | -19 | -42 | -17 | 20.076 |
| Profit before tax | -183 | 87 | -506 | 22 | -356 | 36 | -236 | 195 | 233 | 583 | 2.563 | -320 | -491 | 20.270 |
| Tax | -42 | 32 | 47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 535 | -58 | 58 | -0 |
| Net profit | -141 | 55 | -553 | 22 | -356 | 36 | -236 | 195 | 233 | 583 | 2.028 | -262 | -549 | 20.270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.181 | 1.281 | 686 | 920 | 560 | 1.484 | 258 | 116 | 500 | 1.240 | 4.094 | 1.818 | 1.015 | 1.002 |
| Equity | 234 | 289 | -264 | -241 | -597 | -560 | -796 | -601 | -368 | 215 | 2.154 | 1.052 | 503 | 503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 947 | 991 | 950 | 1.161 | 1.157 | 2.045 | 1.004 | 668 | 818 | 1.026 | 1.940 | 767 | 512 | 499 |
| Total debt | 947 | 991 | 950 | 1.161 | 1.157 | 2.045 | 1.054 | 718 | 868 | 1.026 | 1.940 | 767 | 512 | 499 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MJ Management | Management | 2016 | — | — |
CØ Management | Management | 2016 | — | — |
IM Management | Management | 2016 | — | — |
AL Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2020 | — | — | |
| Deputy Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THIN AIR HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
DKG24 ApS | Company | 25.0% | 25.0% | 2025 |
HOT AIR HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
SOENDERBERG HOLDING ApS | Company | 10.0% | 10.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Michelle Josepsson Scott | Management | 0 companies |
| Claus Østergaard | Management | 0 companies |
| Inge Merete Nørby | Management | 0 companies |
| Anders Lie | Management | 0 companies |
| Jesper Sand Damtoft | Board of Directors | 0 companies |
| Troels Knut Rørbæk Askerud | Chairman | 0 companies |
| Martin Sandy Shalmi | Chairman | 0 companies |
| Jens Sønderberg Frederiksen | Deputy Chairman | 0 companies |