BDO Statsautoriseret revisionsaktieselskabHavneholmen 29DK-1561 København V20222670Årsrapport2022-06-16Dag Kristian AmlandATPI Denmark A/SHavnegade 391058 Copenhagen KRevisionspåtegning263851132002-01-01Copenhagen2021-01-012021-12-312020-01-012020-12-31BDO Statsautoriseret revisionsaktieselskabHavneholmen291561Copenhagen VDNB Bank ASAArne Jacobsen Allé152300Copenhagen SCopenhagen2022-05-31Ian Charles SindersonDag Kristian AmlandChairmanIan Charles SindersonHege Knutsen WilhelmsenKonklusionGrundlag for konklusionCopenhagen2022-05-31BDO Statsautoriseret revisionsaktieselskab20222670Søren Søndergaard JensenRevisionspåtegningState Authorised Public Accountantmne32069331466817352282651713350134652509000657705-177511897256972492248829847732473-1707716-3960003534551128473-20611711128473-20611710525005250439604396043960439604396049210234324234591434745643569032396000040692666080008283117381463007064099426112037520721174650414355847500000500000223076011022872730760160228727781727781727781727781706584004164941649721028317136330714789164338664056691544564642475743473428127535607465041435584750000011022871128473500000223076057238194631688731638132183418583278392201223574026517133501346972489724881972569724922488298472248829847-396000353455-39600035345515727415727415202452501572740439604396043960277817Regnskabsklasse BtruetrueToday the Board of Directors and Executive Board have discussed and approved the Annual Report of ATPI Denmark A/S for the financial year 1 January - 31 December 2021. The Annual Report is presented in accordance with the Danish Financial Statements Act. In our opinion the Financial Statements give a true and fair view of the Company's assets, liabilities and financial position at 31 December 2021 and of the results of the Company's operations for the financial year 1 January - 31 December 2021. The Management Commentary includes in our opinion a fair presentation of the matters dealt with in the Commentary. We recommend the Annual Report be approved at the Annual General Meeting. To the Shareholders of ATPI Denmark A/S We have audited the Financial Statements of ATPI Denmark A/S for the financial year 1 January - 31 December 2021, which comprise income statement, Balance Sheet, statement of changes in equity, notes and a summary of significant accounting policies. The Financial Statements are prepared in accordance with the Danish Financial Statements Act. In our opinion, the Financial Statements give a true and fair view of the assets, liabilities and financial position of the Company at 31 December 2021 and of the results of the Company's operations for the financial year 1 January - 31 December 2021 in accordance with the Danish Financial Statements Act. Basis for Opinion Grundlag for konklusion We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional requirements applicable in Denmark. Our responsibilities under those standards and requirements are further described in the “Auditor’s Responsibilities for the Audit of the Financial Statements” section of our report. We are independent of the Company in accordance with the International Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants (including International Independence Standards) (IESBA Code), together with the ethical requirements that are relevant to our audit of the financial statements in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion. Management's Responsibilities for the Financial Statements Management is responsible for the preparation of Financial Statements that give a true and fair view in accordance with the Danish Financial Statements Act and for such Internal control as Management determines is necessary to enable the preparation of Financial Statements that are free from material misstatement, whether due to fraud or error. In preparing the Financial Statements, Management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting in preparing the Financial Statements unless Management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so. Our objectives are to obtain reasonable assurance about whether the Financial Statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these Financial Statements. As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, we exercise professional judgment and maintain professional skepticism throughout the audit. We also: Identify and assess the risks of material misstatement of the Financial Statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control. Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by Management. Conclude on the appropriateness of Management’s use of the going concern basis of accounting in preparing the Financial Statements and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the Company's ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures in the Financial Statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor’s report. However, future events or conditions may cause the Company to cease to continue as a going concern. Evaluate the overall presentation, structure and contents of the Financial Statements, including the disclosures, and whether the Financial Statements represent the underlying transactions and events in a manner that gives a true and fair view. We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit. Statement on Management Commentary Management is responsible for Management Commentary. Our opinion on the Financial Statements does not cover Management Commentary, and we do not express any form of assurance conclusion thereon. In connection with our audit of the Financial Statements, our responsibility is to read Management Commentary and, in doing so, consider whether Management Commentary is materially inconsistent with the Financial Statements or our knowledge obtained during the audit, or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether Management Commentary provides the information required under the Danish Financial Statements Act. Based on the work we have performed, we conclude that Management Commentary is in accordance with the Financial Statements and has been prepared in accordance with the requirements of the Danish Financial Statements Act. We did not identify any material misstatement of Management Commentary. Principal activities The principal activities comprise scheduled air services with special fares for maritime and offshore personnel. Significant events after the end of the financial year No events have occurred after the end of the financial year of material importance for the Company's financial position. Share capital Retained earnings Total Equity at 1 January 2021 500.000 1.102.287 1.602.287 Proposed profit allocation 1.128.473 1.128.473 Equity at 31 December 2021 500.000 2.230.760 2.730.760 2021 2020 DKK DKK Staff costs 1 Average number of employees 5 7 Wages and salaries 2.381.946 3.168.873 Pensions 163.813 218.341 Social security costs 85.832 78.392 Other staff costs 20.122 35.740 2.651.713 3.501.346 Other financial income 2 Group enterprises 97.248 97.248 172.110 Other interest income 8 1 97.256 97.249 Other financial expenses 3 Other interest expenses 22.488 29.847 22.488 29.847 Tax on profit/loss for the year 4 Adjustment of deferred tax -396.000 353.455 -396.000 353.455 Property, plant and equipment 5 Leasehold improvements Cost at 1 January 2021 157.274 Cost at 31 December 2021 157.274 Depreciation and impairment losses at 1 January 2021 152.024 Depreciation for the year 5.250 Depreciation and impairment losses at 31 December 2021 157.274 Carrying amount at 31 December 2021 0 Financial non-current assets 6 Rent deposit and other receivables Cost at 1 January 2021 43.960 Cost at 31 December 2021 43.960 Carrying amount at 31 December 2021 43.960 Long-term liabilities 7 31/12 2021 Repayment Debt outstanding 31/12 2020 total liabilities next year after 5 years total liabilities Other liabilities 277.817 0 277.817 277.817 535.600 535.600.01 277.817 0 277.817 277.817 2021 2020 DKK DKK Lease liabilities (operating leases): Total residual lease payment 73.247 109.870 73.247 109.870 Rental commitments with a period of non-terminability expiring: Within 5 years 165.420 137.155 165.420 137.155 Guarantee for subsidiaries 200.000 200.000 The above-mentioned recourse and non-recourse guarantee commitments are securities provided for the Danish Travel Guarantee Fund, which have been set aside in an escrow account recognized in the financial statements as cash. Consolidated Financial Statements 9 ATPI Denmark A/S is included in the consolidated financial statements of ATPI Holdings (Jersey), Limited, a company registered in Jersey. The Annual Report of ATPI Denmark A/S for 2021 has been presented in accordance with the provisions of the Danish Financial Statements Act for enterprises in reporting class B and certain provisions applying to reporting class C. Regnskabsklasse B1 true true The Annual Report is prepared consistently with the accounting principles applied last year. Net revenue Net revenue from sale of services is recognised in the income statement if supply and risk transfer to purchaser has taken place before the end of the year and if the income can be measured reliably and is expected to be received. Net revenue is recognised exclusive of VAT, duties and less discounts related to the sale. Other operating income Other operating income includes items of a secondary nature in relation to the Group’s and the Company’s activities, including profit from sale of intangible and tangible fixed assets. In addition, profit from sale of intangible and tangible fixed assets as well as business interruption and conflict compensations are included. Compensations are recognised when the income is deemed to be realisable. Cost of sales Cost of sales comprise costs of sales for the financial year measured at cost. Other external expenses Other external expenses include cost of sales, advertising, administration, buildings, bad debts, operating lease expenses, etc. Staff costs Staff costs comprise wages and salaries, including holiday pay and pensions and other costs for social security etc. for the company’s employees. Repayments from public authorities are deducted from staff costs. Financial income and expenses Financial income and expenses include interest income and expenses, debt and transactions in foreign currencies as well as charges and allowances under the tax-on-account scheme etc. Financial income and expenses are recognised in the income statement by the amounts that relate to the financial year. Tax The tax for the year, which consists of the current tax for the year and changes in deferred tax, is recognised in the income statement by the portion that may be attributed to the profit for the year, and is recognised directly in the equity by the portion that may be attributed to entries directly to the equity. Tangible fixed assets Leasehold improvements are measured at cost less accumulated depreciation and impairment losses. The depreciation base is cost less estimated residual value after end of useful life. The cost includes the acquisition price and costs incurred directly in connection with the acquisition until the time when the asset is ready to be used. Straight-line depreciation is provided on the basis of an assessment of the expected useful lives of the assets and their residual value: Useful lifeResidual value Leasehold improvements 5 years 0 % Profit or loss on disposal of tangible fixed assets is stated as the difference between the sales price less selling costs and the carrying amount at the time of sale. Profit or loss is recognised in the income statement as other operating income or other operating expenses. Fixed asset investments Impairment of fixed assets The carrying amount of tangible assets together with fixed assets, which are not measured at fair value, are valued on an annual basis for indications of impairment other than that reflected by amortisation and depreciation. In the event of impairment indications, an impairment test is made for each asset or group of assets, respectively. If the recoverable amount is lower than the carrying amount, the asset is written down to the carrying amount. The recoverable amount is calculated at the higher of net selling price and capital value. The capital value is determined as the fair value of the expected net cash flows from the use of the asset or group of assets and the expected net cash flows from sale of the asset or group of assets after the end of its useful life. Receivables Receivables are measured at amortised cost which usually corresponds to nominal value. The value is written down to meet expected losses. Accruals, assets Accruals recognised as assets include costs incurred relating to the subsequent financial year. Tax payable and deferred tax Current tax liabilities and receivable current tax are recognised in the balance sheet as the calculated tax on the taxable income for the year, adjusted for tax on the taxable income for previous years and taxes paid on account. Deferred tax is measured on the temporary differences between the carrying amount and the tax value of assets and liabilities. Deferred tax assets, including the tax value of tax loss carry-forwards, are measured at the expected realisable value of the asset, either by set-off against tax on future earnings or by set-off against deferred tax liabilities within the same legal tax entity. Deferred tax is measured on the basis of the tax rules and tax rates that under the legislation in force on the balance sheet date will be applicable when the deferred tax is expected to crystallise as current tax. Any changes in the deferred tax resulting from changes in tax rates, are recognised in the income statement, except from items recognised directly in equity. Liabilities Amortised cost for short-term liabilities usually corresponds to the nominal value. 263851132021-12-31263851132020-12-31263851132021-01-012021-12-31263851132020-01-012020-12-31263851132021-01-012021-12-31g:RetainedEarningsMember263851132020-01-012020-12-31g:RetainedEarningsMember263851132021-01-01g:ContributedCapitalMember263851132021-12-31g:ContributedCapitalMember263851132021-01-012021-12-31g:RetainedEarningsMember263851132021-01-01g:RetainedEarningsMember263851132021-12-31g:RetainedEarningsMember263851132021-01-012021-12-311263851132021-01-012021-12-31g:LeaseholdImprovementsMember263851132021-01-01g:LeaseholdImprovementsMember263851132021-12-31g:LeaseholdImprovementsMember263851132021-01-01g:OtherReceivablesMember263851132021-12-31g:OtherReceivablesMember263851132021-01-012021-12-311263851132021-01-012021-12-312263851132021-01-012021-12-313263851132021-01-012021-12-311xbrli:pureiso4217:DKK