| Revenue | DKK 2,9B | +16% |
| EBITDA | DKK -10M | -130% |
| Net profit | DKK -15M | -111% |
| Total assets | DKK 2,6B | +5% |
| Equity | DKK 1,7B | -1% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500.000 | 558.000 | 836.000 | 1.178.000 | 1.238.000 | — | 3.164.000 | 3.453.000 | 2.470.000 | 2.870.000 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6.000 | -7.000 | 11.000 | -5.000 | -6.000 | — | 19.000 | 83.000 | 33.000 | -10.000 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6.000 | -7.000 | 11.000 | -5.000 | -6.000 | — | 19.000 | 83.000 | 33.000 | -10.000 |
| Net financials | 289.000 | 402.000 | 412.000 | -299.000 | 150.000 | 0 | 79.000 | 84.000 | 73.000 | -6.000 |
| Profit before tax | 158.000 | 394.000 | 423.000 | -280.000 | 144.000 | — | 120.000 | 167.000 | 106.000 | -16.000 |
| Tax | 30.000 | 79.000 | 98.000 | 12.000 | 8.000 | -0 | 11.000 | 33.000 | -28.000 | -1.000 |
| Net profit | 128.000 | 315.000 | 325.000 | -292.000 | 136.000 | — | 109.000 | 134.000 | 134.000 | -15.000 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.360.000 | 12.015.000 | 2.347.000 | 7.535.000 | 2.548.000 | 0 | 2.641.000 | 2.638.000 | 2.445.000 | 2.557.000 |
| Equity | 500.000 | 11.477.000 | 1.515.000 | 6.760.000 | 1.113.000 | — | 1.293.000 | 1.531.000 | 1.665.000 | 1.650.000 |
| Long-term debt | 300 | 300 | 55.000 | 51.000 | 46.000 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 186.000 | 530.000 | 777.000 | 724.000 | 1.389.000 | 0 | 1.348.000 | 1.107.000 | 780.000 | 907.000 |
| Total debt | 186.000 | 530.000 | 832.000 | 775.000 | 1.435.000 | 0 | 1.348.000 | 1.107.000 | 780.000 | 907.000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2016 | — | — |
CK Management | Management | 2013 | — | — |
JF | Audit | 1962 | — | — |
GF Audit | Audit | 2003 | — | — |
ML Management | Management | 2021 | — | — |
EA Management | Management | 2023 | — | — |
AN | Audit | 1962 | — | — |
FA Management | Management | 1962 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 1962 | — | — | |
IK | Board of Directors | 1962 | — | — |
| Board of Directors | 2019 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1962 | — | — | |
| Chairman | 1962 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 1962 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1962 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
A.P. MØLLER - MÆRSK A/S | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Henrik Ramshart Lindegaard | Management | 0 companies |
| Christian Kledal | Management | 0 companies |
| Jørgen Frank Jakobsen | Audit | 0 companies |
| Gert Fisker Tomczyk | Audit | 0 companies |
| Mikkel Lindvig Kannegaard | Management | 0 companies |
| Emma Annika Johansson Mazhari | Management | 0 companies |
| Aksel Niels Runge Johansen | Audit | 0 companies |
| Firmaet A.P. Møller | Management | 0 companies |
| Jan Tøpholm | Board of Directors | 0 companies |
| Trond Ødegård Westlie | Chairman | 0 companies |
| Jesper Cramon | Board of Directors | 0 companies |
| Tommy Thomsen | Board of Directors | 0 companies |
| Michael Frederic Hassing | Board of Directors | 0 companies |
| Caroline Sundorph Pontoppidan | Chairman | 0 companies |
| Josef Tage Andersen | Chairman | 0 companies |
| Ib Kruse | Board of Directors | 0 companies |
| Michael Villi Møller | Board of Directors | 0 companies |
| Henriette Hallberg Thygesen | Chairman | 0 companies |
| Christian Lund | Board of Directors | 0 companies |
| Wagn Jacobsen | Chairman | 0 companies |
| Katrine Zacho Rasmussen | Board of Directors | 0 companies |
| Anne Pindborg | Board of Directors | 0 companies |
| Nils Wilhjelm | Chairman | 0 companies |
| Michael Betto Vibe Fiorini | Chairman | 0 companies |
| Jess Søderberg | Chairman | 0 companies |
| Poul Rasmussen | Board of Directors | 0 companies |
| Søren Thorup Sørensen | Chairman | 0 companies |
| Flemming Edvard Ipsen | Chairman | 0 companies |
| Casper Munch | Board of Directors | 0 companies |
| Jan Bjørn Kjærvik | Board of Directors | 0 companies |
| Claus Michael Valentin Hemmingsen | Board of Directors | 0 companies |