Riskpilot← Back to searchSign inGet full accessGrail ApS
APSActiveCVR 39789752Reventlowsgade 18, st. tvTravel agency activities · NACE 7911Est. 20188 employeessilvertray.dk
Revenue 2024
DKK 2,1M
+229% vs 2023
EBITDA margin
16.0%
+157% vs 2023
Equity ratio
12.1%
Financial strength
Net profit 2024
DKK -168K
+81% vs 2023
| Revenue | DKK 2,1M | +229% |
| EBITDA | DKK 340K | +157% |
| Net profit | DKK -168K | +81% |
| Total assets | DKK 15,1M | +77% |
| Equity | DKK 1,8M | +80% |
| Employees | 8 | — |
Legal name
Grail ApS
CVR number
39789752
Legal form
Anpartsselskab
NACE code
7911 · Travel agency activities
Founded
16. august 2018
Share capital
DKK 143.056
Employees
8 (FTE)
VAT registered
Yes
Audit selected
Yes
Last report
2024-12-31
Financial year
January – December
Signatory rights
Selskabet tegnes af én direktør i forening med bestyrelsens formand eller af den samlede bestyrelse.
Company purpose
Selskabets formål er at drive skabe nye innovative løsninger indenfor travel tech samt at bruge disse løsninger til at drive rejsebureauvirksomhed og anden hermed beslægtet virksomhed.
Address
Reventlowsgade 18, st. tv
Phone
+4540581117
Email
togferie@silvertray.dk
Website
silvertray.dk
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | -284 | 616 | -73 | -448 | 643 | 2.117 |
| Staff expenses | -0 | -619 | -705 | -902 | -1.241 | -1.777 |
| EBITDA | -284 | -3 | -779 | -1.349 | -597 | 340 |
| Depreciation & amort. | -87 | -175 | -181 | -287 | -294 | -368 |
| EBIT | -372 | -178 | -960 | -1.636 | -891 | -28 |
| Net financials | -2 | -9 | -102 | -130 | -228 | -185 |
| Profit before tax | -373 | -187 | -1.063 | -1.767 | -1.119 | -213 |
| Tax | -178 | 55 | -234 | -388 | -246 | -45 |
| Net profit | -195 | -242 | -829 | -1.378 | -873 | -168 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.307 | 4.012 | 3.484 | 6.472 | 8.499 | 15.082 |
| Equity | 355 | 1.668 | 839 | 1.186 | 1.012 | 1.820 |
| Long-term debt | 0 | 2.002 | 2.042 | 1.761 | 1.284 | 1.038 |
| Short-term debt | 952 | 342 | 603 | 3.525 | 6.203 | 12.224 |
| Total debt | 952 | 2.345 | 2.645 | 5.286 | 7.487 | 13.262 |
EBITDA margin
16.0%
This company
15.8%
Market median
+1% vs market
20192024
Equity ratio
12.1%
This company
38.2%
Market median
-68% vs market
20192024
Return on equity
-9.2%
This company
18.4%
Market median
-150% vs market
20192024
Net profit margin
-7.9%
This company
8.1%
Market median
-198% vs market
20192024
Asset turnover
0.14×
This company
1.12×
Market median
-88% vs market
20192024
Debt / equity
7.29×
This company
0.62×
Market median
-1076% vs market
20192024
- Annual report 2024Filed via CVR / Virk · Period 2024-01-01 – 2024-12-31
- Annual report 2023Filed via CVR / Virk · Period 2023-01-01 – 2023-12-31
- Annual report 2022Filed via CVR / Virk · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via CVR / Virk · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via CVR / Virk · Period 2018-08-16 – 2019-12-31
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2018 | — | — |
PR Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rivolta ApS | Company | 25.0% | 25.0% | 2020 |
NOSCA A/S | Company | 25.0% | 25.0% | 2020 |
Feles Holding ApS | Company | 20.0% | 20.0% | 2024 |
HVF HOLDING ApS | Company | 15.0% | 15.0% | 2024 |
HURRICANE INVEST ApS | Company | 5.0% | 5.0% | 2020 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
NOSCA A/S
Grail ApS Board members of Grail ApS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Jesper Rovsing Olsen | Management | 0 companies |
| Peter Rasmussen | Chief Executive Officer | 0 companies |
| Stig Holmegaard Thygesen | Board of Directors | 0 companies |
| Mikael Kristian Vest | Board of Directors | 0 companies |
| Henrik Vilhelm Fuglsang | Chairman | 0 companies |
| Lars Thuesen | Board of Directors | 0 companies |
| Rolf Christian Garde | Board of Directors | 0 companies |