| Revenue | DKK 29K | -26% |
| EBITDA | DKK 29K | -26% |
| Net profit | DKK 24K | -22% |
| Total assets | DKK 389K | -88% |
| Equity | DKK 290K | +9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | 35 | 29 | 34 | 28 | 23 | -26 | 92 | 30 | 40 | 38 | 39 | 29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | 35 | 29 | 34 | 28 | 23 | -26 | 92 | 30 | 40 | 38 | 39 | 29 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -28 | 35 | 29 | 34 | 28 | 23 | -26 | 92 | 30 | 40 | 38 | 39 | 29 |
| Net financials | 0 | 0 | 0 | 0 | -0 | -4 | -11 | -16 | -17 | -24 | -25 | 0 | 2 |
| Profit before tax | -28 | 35 | 29 | 34 | 28 | 19 | -36 | 76 | 13 | 16 | 14 | 39 | 31 |
| Tax | -0 | -0 | 7 | 2 | 6 | 5 | 3 | 10 | 5 | 4 | 3 | 9 | 7 |
| Net profit | -28 | 35 | 22 | 31 | 22 | 14 | -39 | 67 | 8 | 13 | 11 | 31 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 57 | 100 | 162 | 199 | 3.090 | 3.060 | 3.026 | 3.138 | 3.153 | 3.173 | 3.187 | 3.226 | 389 |
| Equity | 52 | 87 | 109 | 140 | 162 | 176 | 137 | 204 | 212 | 224 | 235 | 266 | 290 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5 | 13 | 53 | 59 | 2.928 | 2.884 | 2.889 | 2.935 | 2.942 | 2.949 | 2.952 | 2.961 | 99 |
| Total debt | 5 | 13 | 53 | 59 | 2.928 | 2.884 | 2.889 | 2.935 | 2.942 | 2.949 | 2.952 | 2.961 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LN Founder | Founder | 2006 | — | — |
FH Management | Management | 2010 | — | — |
TT Founder | Founder | 2006 | — | — |
DB Management | Management | 2008 | — | — |
HC Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HAVNENS SKIBSREPARATIONER A/S | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Laust Nørgaard Pedersen | Founder | 0 companies |
| Finn Hetland Olsen | Management | 0 companies |
| Tine Troest | Founder | 0 companies |
| Ditte Bøgevang Kanstrup | Management | 0 companies |
| Hans Christian Hansen | Management | 0 companies |
| Chalotte Köhne | Board of Directors | 0 companies |
| Jørgen Torrey Troelsfeldt | Board of Directors | 0 companies |
| Ole Geisler | Board of Directors | 0 companies |