| Revenue | DKK 131K | -75% |
| EBITDA | DKK 131K | -75% |
| Net profit | DKK -29K | +96% |
| Total assets | DKK 433K | -79% |
| Equity | DKK 423K | +163% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 232 | 200 | -118 | 370 | 516 | 131 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 232 | 200 | -118 | 370 | 516 | 131 |
| Depreciation & amort. | -78 | -348 | -0 | -271 | -1.393 | -0 |
| EBIT | 154 | -148 | -118 | 99 | -877 | 131 |
| Net financials | -74 | -104 | -103 | -119 | -106 | -192 |
| Profit before tax | 80 | -253 | -221 | -20 | -983 | -60 |
| Tax | 21 | -63 | -54 | -3 | -214 | -32 |
| Net profit | 60 | -189 | -167 | -16 | -769 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 3.694 | 2.881 | 2.852 | 3.303 | 2.088 | 433 |
| Equity | 471 | 299 | 115 | 104 | -676 | 423 |
| Long-term debt | 1.445 | 1.315 | 1.192 | 1.068 | 944 | 0 |
| Short-term debt | 1.738 | 1.266 | 1.545 | 2.132 | 1.821 | 10 |
| Total debt | 3.184 | 2.581 | 2.737 | 3.200 | 2.765 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Unofficial title | Unofficial title | 2017 | — | — |
LS Management | Management | 2005 | — | — |
MB Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SF Management | Management | 2005 | — | — |
DB Management | Management | 2005 | — | — |
RB Management | Management | 2005 | — | — |
SF Management | Management | 2005 | — | — |
KA Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2010 | — | — | |
BR | Chairman | 2014 | — | — |
| Chairman | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VEGA SEA A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Christian Ohrt | Unofficial title | 0 companies |
| Lars Sørensen | Management | 0 companies |
| Michael Budtz Berthelsen | Chief Executive Officer | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Roald Boysen Vedelgart | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Kent Axel Lund Jensen | Management | 0 companies |
| Jørgen Vedelgart | Board of Directors | 0 companies |
| Per Høholt | Board of Directors | 0 companies |
| Håkun Andreas Djurhuus | Chairman | 0 companies |
| Bo Rimer | Chairman | 0 companies |
| Klaus Kisum Kjær | Chairman | 0 companies |
| Lars Rahbek Hansen | Board of Directors | 0 companies |
| Søren Bach | Chairman | 0 companies |