| Revenue | DKK 26K | -95% |
| EBITDA | DKK 705K | +36% |
| Net profit | DKK 249K | +105% |
| Total assets | DKK 730 | -100% |
| Equity | DKK -6,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.498 | 974 | 965 | -245 | -306 | 322 | 518 | 26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.424 | 974 | 965 | -245 | -306 | 322 | 518 | 705 |
| Depreciation & amort. | -1.240 | -1.240 | -1.240 | -1.271 | -1.351 | -11.397 | -5.594 | 271 |
| EBIT | 184 | -266 | -274 | -1.516 | -1.657 | -11.075 | -5.076 | 434 |
| Net financials | 239 | -232 | -285 | -325 | -501 | -738 | 394 | -185 |
| Profit before tax | 423 | -498 | -559 | -1.841 | -2.158 | -11.812 | -4.682 | 249 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 423 | -498 | -559 | -1.841 | -2.158 | -11.812 | -4.682 | 249 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 31.139 | 30.676 | 27.929 | 26.935 | 24.950 | 13.629 | 7.823 | 1 |
| Equity | 9.679 | 9.181 | 8.622 | 6.780 | 9.926 | -1.886 | -6.568 | -6.319 |
| Long-term debt | 16.711 | 15.879 | 9.420 | 8.098 | 6.745 | 6.294 | 4.941 | 0 |
| Short-term debt | 4.748 | 5.616 | 9.887 | 12.057 | 8.279 | 9.221 | 9.450 | 6.320 |
| Total debt | 21.460 | 21.495 | 19.307 | 20.155 | 15.024 | 15.515 | 14.391 | 6.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TN Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THOR SKIBSINVESTERING A/S | Company | 25.0% | 25.0% | 2010 |
THORCO AFRICA HOLDING ApS | Company | 66.7% | 66.7% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Nørballe Mikkelsen | Management | 0 companies |
| Christian Nicholas Rosenkrantz Stadil | Board of Directors | 0 companies |
| Jesper Christian Henriksen | Board of Directors | 0 companies |
| Jesper Malik Møller Ringsholm | Board of Directors | 0 companies |
| Thor Stadil | Chairman | 0 companies |