| Revenue | DKK 12,4M | -6% |
| EBITDA | DKK 1,8M | -32% |
| Net profit | DKK 1,3M | -36% |
| Total assets | DKK 6,8M | -4% |
| Equity | DKK 5,6M | -1% |
| Employees | 20 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.256 | 11.794 | 12.633 | 13.087 | 14.367 | 12.469 | 12.282 | 12.405 | 11.363 | 13.214 | 12.426 |
| Staff expenses | -6.743 | -8.621 | -9.510 | -10.456 | -10.554 | -9.995 | -10.983 | -9.724 | -10.370 | -10.506 | -10.582 |
| EBITDA | 513 | 3.174 | 3.123 | 2.631 | 3.813 | 2.474 | 1.299 | 2.681 | 993 | 2.707 | 1.844 |
| Depreciation & amort. | -306 | -424 | -507 | -753 | -534 | -404 | -345 | -244 | -204 | -186 | -200 |
| EBIT | 206 | 2.750 | 2.616 | 1.879 | 3.280 | 2.070 | 954 | 2.437 | 789 | 2.522 | 1.644 |
| Net financials | -22 | -19 | 1 | 3 | 2 | -47 | -31 | 62 | 167 | 83 | 30 |
| Profit before tax | 184 | 2.730 | 2.617 | 1.881 | 3.282 | 2.023 | 923 | 2.499 | 956 | 2.605 | 1.673 |
| Tax | 41 | 603 | 576 | 415 | 723 | 458 | 204 | 550 | 213 | 577 | 368 |
| Net profit | 143 | 2.127 | 2.041 | 1.467 | 2.559 | 1.565 | 720 | 1.949 | 743 | 2.028 | 1.305 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.606 | 5.236 | 6.958 | 8.123 | 10.322 | 11.359 | 6.550 | 6.128 | 5.661 | 7.085 | 6.768 |
| Equity | 760 | 2.135 | 4.177 | 5.643 | 8.202 | 9.767 | 5.241 | 4.711 | 4.154 | 5.687 | 5.640 |
| Long-term debt | 125 | 1.530 | 1.515 | 1.278 | 199 | 510 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.680 | 3.079 | 2.765 | 2.480 | 1.921 | 1.082 | 1.309 | 1.418 | 1.507 | 1.399 | 1.069 |
| Total debt | 2.805 | 3.079 | 2.765 | 2.480 | 2.120 | 1.592 | 1.309 | 1.418 | 1.507 | 1.399 | 1.069 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2015 | — | — |
LV Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DanPilot | Company | 50.0% | 50.0% | 2021 |
LVJR Holding ApS | Company | 50.0% | 50.0% | 2015 |
Limfjord Pilot Holding ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jess Reichstein | Management | 0 companies |
| Lars Viberg Larsen | Management | 0 companies |
| Gert Frost | Chairman | 0 companies |
| Lars Hjortebjerg | Board of Directors | 0 companies |
| Niels Bergmann Rasmussen | Board of Directors | 0 companies |
| Helle Torgersen Madsen | Board of Directors | 0 companies |
| Brian Schmidt Nielsen | Board of Directors | 0 companies |
| Bjarne Gaj Rosenkvist | Board of Directors | 0 companies |
| Rasmus Møller Madsen | Chairman | 0 companies |
| Anders Lagoni Thomsen | Board of Directors | 0 companies |
| Søren Westerskov | Board of Directors | 0 companies |
| Erik Merkes Nielsen | Chairman | 0 companies |
| Villads Kirkegaard-Jensen | Board of Directors | 0 companies |
| Kathrine Gorm Andreasen | Chairman | 0 companies |
| Tom Staack Woldger | Board of Directors | 0 companies |
| Peer Bøje Brandenborg | Board of Directors | 0 companies |
| Sidsel Marie Sindal | Board of Directors | 0 companies |
| Janni Torp Kjærgaard | Chairman | 0 companies |
| Mia Rasmussen | Board of Directors | 0 companies |