| Revenue | DKK 27M | +71% |
| EBITDA | DKK 8,1M | +570% |
| Net profit | DKK -20,9M | -71% |
| Total assets | DKK 62,2M | -20% |
| Equity | DKK -24,1M | -644% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 21.120 | 30.148 | 19.608 | 33.114 | 14.563 | 15.786 | 26.987 |
| Staff expenses | -12.148 | -16.618 | -18.061 | -21.212 | -16.184 | -14.573 | -18.859 |
| EBITDA | 8.972 | 13.530 | 1.547 | 11.902 | -1.621 | 1.213 | 8.129 |
| Depreciation & amort. | 3.357 | 3.470 | -3.933 | -28.820 | 4.696 | -6.569 | -26.122 |
| EBIT | 5.615 | 10.060 | -2.386 | -16.918 | -6.317 | -5.355 | -17.994 |
| Net financials | -3.602 | -2.030 | -3.501 | -4.038 | -3.984 | -6.253 | -4.440 |
| Profit before tax | 2.012 | 8.029 | -5.887 | -20.956 | -10.302 | -11.608 | -22.434 |
| Tax | 517 | 1.941 | 332 | -3.378 | -1.410 | 576 | -1.546 |
| Net profit | 1.495 | 6.089 | -6.219 | -17.578 | -8.892 | -12.184 | -20.888 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 72.394 | 89.584 | 110.401 | 83.655 | 84.319 | 77.899 | 62.221 |
| Equity | 25.840 | 31.929 | 25.710 | 8.132 | 8.942 | -3.242 | -24.130 |
| Long-term debt | 30.481 | 25.659 | 53.696 | 45.052 | 37.586 | 49.223 | 81.566 |
| Short-term debt | 11.259 | 26.612 | 25.612 | 28.471 | 36.821 | 30.373 | 4.785 |
| Total debt | 41.740 | 52.271 | 79.307 | 73.523 | 74.407 | 79.596 | 86.351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
JS Management | Management | 2016 | — | — |
EH Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDISK MARINE SERVICE ApS | Company | 20.0% | 20.0% | 2010 |
KNUD ERIK MØLLER ApS | Company | 66.7% | 66.7% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| John Søndergaard Andersen | Management | 0 companies |
| Erik Høj Hansen | Management | 0 companies |
| Carsten Mikkelsen | Board of Directors | 0 companies |
| Knud Erik Valdemar Møller | Chairman | 0 companies |
| Jens Søndergård Mågård | Chairman | 0 companies |
| Orla Steiniche Møller | Chairman | 0 companies |
| Ulla Margrethe Møller | Board of Directors | 0 companies |
| Leif Ove Holm Andersen | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |