| Revenue | DKK 37,4M | +83% |
| EBITDA | DKK 6,8M | +140% |
| Net profit | DKK -17,6M | +61% |
| Total assets | DKK 105,3M | -15% |
| Equity | DKK 19,9M | -47% |
| Employees | 7 | — |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 37.629 | 45.299 | 72.396 | — | 56.373 | 20.383 | 37.396 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13.950 | -17.180 | -25.939 | -38.985 | -35.580 | -29.389 | -30.614 |
| EBITDA | — | — | — | — | — | — | — | — | 23.679 | 28.119 | 46.457 | 36.490 | 20.793 | -16.803 | 6.782 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 8.261 | 11.211 | -13.630 | -21.051 | -22.176 | -25.440 | -21.027 |
| EBIT | — | — | — | — | — | — | — | — | 15.418 | 16.908 | 32.827 | 15.439 | -1.383 | -42.243 | -14.245 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.391 | -2.955 | -2.032 | -2.408 | -3.088 | -3.000 | -3.270 |
| Profit before tax | — | — | — | — | — | — | — | — | 12.027 | 13.953 | 30.795 | 13.031 | -4.471 | -45.243 | -17.515 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 27 | 18 | 37 | 43 | 45 | 45 | 41 |
| Net profit | — | — | — | — | — | — | — | — | 12.000 | 13.935 | 30.758 | 12.988 | -4.516 | -45.288 | -17.556 |
| Item | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.522 | 127.303 | 193.173 | 201.858 | 170.569 | 123.687 | 105.300 |
| Equity | — | — | — | — | — | — | — | — | 45.572 | 59.506 | 87.265 | 97.253 | 82.737 | 37.449 | 19.893 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.597 | 56.112 | 89.539 | 82.571 | 68.570 | 54.710 | 47.237 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.354 | 11.685 | 16.369 | 22.034 | 19.262 | 31.528 | 38.170 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.951 | 67.797 | 105.908 | 104.605 | 87.832 | 86.238 | 85.407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAR LINE HOLDING ApS | Company | 25.0% | 25.0% | 2011 |
THEA INVEST ApS | Company | 15.0% | 15.0% | 2011 |
RNA HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
BLUE STAR LINE HOLDING ApS | Company | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tom Albert Hald | Management | 0 companies |
| Søren Schlott Mikkelsen | Board of Directors | 0 companies |
| Karl Aage Pedersen | Board of Directors | 0 companies |
| Leif Lerche-Henriksen | Board of Directors | 0 companies |
| Carl Erik Skovgaard | Board of Directors | 0 companies |
| Hans Ole Willemoes Madsen | Chairman | 0 companies |
| Rasmus Normann Andersen | Chairman | 0 companies |
| Øjvind Hulgaard | Board of Directors | 0 companies |
| Alice Agerbæk | Board of Directors | 0 companies |