| Revenue | DKK -135K | +146% |
| EBITDA | DKK -135K | -146% |
| Net profit | DKK -180K | -77% |
| Total assets | DKK 5,2M | +13% |
| Equity | DKK -544K | -49% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -69 | -41 | -45 | -38 | -69 | -55 | -135 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -69 | -41 | -45 | -38 | -69 | -55 | -135 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -25 | -69 | -41 | -45 | -38 | -69 | -55 | -135 |
| Net financials | -8 | -42 | -38 | -44 | -39 | -51 | -75 | -96 |
| Profit before tax | -33 | -111 | -79 | -89 | -77 | -120 | -130 | -230 |
| Tax | -7 | -24 | -17 | -20 | -17 | -26 | -29 | -51 |
| Net profit | -26 | -87 | -62 | -69 | -60 | -94 | -101 | -180 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 1.381 | 1.974 | 2.523 | 2.559 | 2.735 | 3.756 | 4.606 | 5.192 |
| Equity | 24 | -62 | -124 | -193 | -253 | -264 | -365 | -544 |
| Long-term debt | 0 | 825 | 985 | 1.147 | 1.147 | 1.147 | 1.147 | 1.147 |
| Short-term debt | 1.356 | 1.000 | 1.513 | 1.335 | 1.288 | 2.107 | 2.866 | 3.631 |
| Total debt | 1.356 | 1.825 | 2.498 | 2.482 | 2.435 | 3.254 | 4.013 | 4.778 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BS Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DanPilot | Company | 66.7% | 100.0% | 2023 |
| Individual | 20.0% | 0.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Brian Schmidt Nielsen | Chief Executive Officer | 0 companies |
| Hanne Hinrichsen | Chief Executive Officer | 0 companies |
| John Erland Østergaard | Chief Executive Officer | 0 companies |
| Gert Frost | Chairman | 0 companies |
| Marius Schröder | Board of Directors | 0 companies |
| Lars Hjortebjerg | Chairman | 0 companies |
| Rasmus Møller Madsen | Chairman | 0 companies |
| Troels Blicher Danielsen | Chairman | 0 companies |
| Søren Westerskov | Board of Directors | 0 companies |
| Erik Merkes Nielsen | Chairman | 0 companies |
| Claus Risager | Board of Directors | 0 companies |
| Janni Torp Kjærgaard | Chairman | 0 companies |