| Revenue | DKK 4,1B | +1% |
| EBITDA | DKK 189,3M | +99% |
| Net profit | DKK 110,2M | +2719% |
| Total assets | DKK 904,5M | -19% |
| Equity | DKK -516,2M | +21% |
| Employees | 388 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 1.492.965 | 601.238 | 2.734.383 | 3.907.744 | 4.020.080 | 4.068.774 |
| Staff expenses | -577.431 | -368.511 | -501.568 | -643.623 | -670.082 | -695.590 |
| EBITDA | -493.604 | -134.094 | 76.864 | -15.132 | 95.015 | 189.287 |
| Depreciation & amort. | -34.202 | -42.802 | -38.766 | -57.863 | -40.971 | -39.991 |
| EBIT | -527.806 | -176.896 | 38.098 | -72.995 | 54.044 | 149.296 |
| Net financials | -12.461 | -74.358 | -51.681 | -51.352 | -49.837 | -26.432 |
| Profit before tax | -540.266 | -251.254 | -13.583 | -124.347 | 4.207 | 122.864 |
| Tax | -64.786 | -70.555 | 12.604 | -6.300 | 299 | 12.701 |
| Net profit | -475.480 | -180.699 | -26.187 | -118.047 | 3.908 | 110.163 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 791.521 | 958.738 | 1.055.896 | 1.133.293 | 1.115.273 | 904.459 |
| Equity | -348.918 | -451.097 | -492.890 | -573.687 | -657.327 | -516.231 |
| Long-term debt | 433.510 | 657.581 | 540.777 | 414.656 | 295.844 | 55.876 |
| Short-term debt | 523.412 | 390.701 | 515.221 | 787.789 | 1.014.247 | 968.354 |
| Total debt | 956.922 | 1.048.282 | 1.055.998 | 1.202.445 | 1.310.091 | 1.024.230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
TØ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
BE Management | Management | 2019 | — | — |
CU Management | Management | 2019 | — | — |
PA Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Leisure Travel Group Denmark A/S | Company | 100.0% | 100.0% | 2021 |
Nordic Leisure Travel Group Holding Denmark A/S | Company | 100.0% | 100.0% | 2019 |
THOMAS COOK AIRLINES SCANDINAVIA A/S | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Valdemar Warburg | Chief Executive Officer | 0 companies |
| Torben Østergaard Andersen | Chief Executive Officer | 0 companies |
| Bent Erlandsen | Management | 0 companies |
| Carsten Utke Schiøler | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Hilde Ibrekk | Board of Directors | 0 companies |
| Per Knudsen | Board of Directors | 0 companies |
| Ronnie Højland Boel | Board of Directors | 0 companies |
| Lisbeth Lie | Board of Directors | 0 companies |
| Per Tobias Curt Ögren | Board of Directors | 0 companies |
| Erica Wallin | Board of Directors | 0 companies |
| Eva Elisabet Palm | Board of Directors | 0 companies |
| Lars Magnus Wikner | Chairman | 0 companies |