| Revenue | DKK 2,1M | +197% |
| EBITDA | DKK -302K | -188% |
| Net profit | DKK -381K | -123% |
| Total assets | DKK 1,2M | -23% |
| Equity | DKK 37K | -91% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.055 | 956 | 960 | 1.228 | 1.140 | 1.237 | 1.276 | 1.240 | 681 | 702 | 480 | 715 | 2.122 |
| Staff expenses | -742 | -810 | -750 | -746 | -818 | -811 | -868 | -1.048 | -543 | -693 | -446 | -820 | -2.425 |
| EBITDA | 312 | 147 | 210 | 482 | 322 | 426 | 408 | 192 | 138 | 9 | 34 | -105 | -302 |
| Depreciation & amort. | 252 | 273 | 280 | 280 | 300 | -175 | -28 | -0 | -0 | -0 | -2 | -9 | -22 |
| EBIT | 60 | -126 | -70 | 201 | 21 | 251 | 381 | 192 | 138 | 9 | 32 | -114 | -324 |
| Net financials | 70 | 304 | -15 | -140 | -54 | -43 | -80 | 366 | 225 | 135 | -80 | -104 | -56 |
| Profit before tax | 129 | 178 | -86 | 61 | -33 | 208 | 300 | 558 | 363 | 144 | -49 | -218 | -380 |
| Tax | 33 | 49 | -18 | 14 | -6 | 47 | 67 | 38 | 31 | 13 | 14 | -47 | 1 |
| Net profit | 96 | 129 | -68 | 47 | -27 | 161 | 233 | 520 | 332 | 131 | -63 | -171 | -381 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.818 | 1.978 | 2.775 | 2.871 | 2.026 | 1.701 | 2.081 | 2.584 | 1.623 | 2.031 | 1.472 | 1.594 | 1.229 |
| Equity | -7 | 121 | 54 | 101 | 74 | 235 | 467 | 987 | 520 | 651 | 588 | 418 | 37 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 46 | 46 | 47 |
| Short-term debt | 2.825 | 1.856 | 2.721 | 2.770 | 1.952 | 1.466 | 1.613 | 1.597 | 1.103 | 1.337 | 832 | 1.131 | 936 |
| Total debt | 2.825 | 1.856 | 2.721 | 2.770 | 1.952 | 1.466 | 1.613 | 1.597 | 1.103 | 1.380 | 877 | 1.176 | 983 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Management | Management | 2025 | — | — |
EN Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Calm Waters ApS | Company | 100.0% | 100.0% | 2025 |
L&N Supply Ships ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Larsson | Management | 0 companies |
| Edvin Norman Jensen | Management | 0 companies |
| Mike Birkebo Andersen | Board of Directors | 0 companies |
| John Hesberg | Chairman | 0 companies |
| Charlotte Hesberg | Board of Directors | 0 companies |
| Martin Bay Nordtorp | Board of Directors | 0 companies |
| Dorte Behncke Jensen | Board of Directors | 0 companies |
| Rasmus Høj Larsen | Chairman | 0 companies |