| Revenue | DKK 4,9M | +44% |
| EBITDA | DKK 2,6M | +201% |
| Net profit | DKK 732K | +168% |
| Total assets | DKK 14,4M | +1% |
| Equity | DKK 8M | +41% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.509 | 4.826 | 5.158 | 6.509 | 5.154 | 4.002 | 3.384 | 4.879 |
| Staff expenses | -0 | -0 | -0 | -0 | -6 | -6 | -8 | -6 |
| EBITDA | 800 | 1.690 | 2.326 | 3.838 | 2.850 | 1.477 | 849 | 2.554 |
| Depreciation & amort. | -1.239 | -1.270 | -1.270 | -1.270 | -8.320 | -1.468 | -1.442 | -1.442 |
| EBIT | -438 | 420 | 1.056 | 2.568 | -5.470 | 9 | -593 | 1.113 |
| Net financials | -1.333 | -839 | -507 | -581 | -547 | -802 | -479 | -381 |
| Profit before tax | -1.771 | -420 | 548 | 1.987 | -6.017 | -793 | -1.072 | 732 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -1.771 | -420 | 548 | 1.987 | -6.017 | -793 | -1.072 | 732 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 29.873 | 28.179 | 27.431 | 27.337 | 18.247 | 16.882 | 14.293 | 14.435 |
| Equity | 7.528 | 8.131 | 9.320 | 11.306 | 4.754 | 5.870 | 5.668 | 7.966 |
| Long-term debt | 19.716 | 17.740 | 15.761 | 13.306 | 18 | 8.420 | 6.319 | 4.219 |
| Short-term debt | 2.629 | 2.308 | 2.350 | 2.724 | 13.475 | 2.591 | 2.305 | 2.250 |
| Total debt | 22.345 | 20.048 | 18.111 | 16.030 | 13.493 | 11.012 | 8.625 | 6.468 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2018 | — | — |
MH Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANNEBROG REDERI A/S | Company | 66.7% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Oluf Myhrmann | Management | 0 companies |
| Marc Hjorth Brüel | Management | 0 companies |
| Mogens Stig Buschard | Board of Directors | 0 companies |
| Henning Foldager | Board of Directors | 0 companies |
| Morten Noldus-Nilsen | Board of Directors | 0 companies |
| Bo Fredrik Möllander | Board of Directors | 0 companies |
| Jens Peter Illum | Board of Directors | 0 companies |
| Rasmus Lund-Jacobsen | Board of Directors | 0 companies |
| Johnny Schmølker | Board of Directors | 0 companies |
| Niels Peder Singel Christensen | Board of Directors | 0 companies |
| Lars Nyberg | Chairman | 0 companies |
| Frans Bredmose Langkjær | Board of Directors | 0 companies |