| Revenue | DKK -170K | -97% |
| EBITDA | DKK -1M | +92% |
| Net profit | DKK -1M | -101% |
| Total assets | DKK 397K | -90% |
| Equity | DKK -6,9M | -17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -36.268 | 41.631 | 33.858 | 14.782 | 14.603 | -5.532 | -170 |
| Staff expenses | -0 | -0 | -7.753 | -8.438 | -8.437 | -7.894 | -841 |
| EBITDA | 302 | 41.631 | 26.105 | 6.344 | 6.166 | -13.426 | -1.011 |
| Depreciation & amort. | -18.285 | -18.463 | -19.681 | -79.559 | -51.757 | -95.076 | -0 |
| EBIT | -17.983 | 23.168 | 6.424 | -73.215 | -45.591 | -108.502 | -1.011 |
| Net financials | -13.857 | -10.356 | -7.557 | -9.148 | -7.837 | 181.119 | 10 |
| Profit before tax | -4.128 | 12.812 | -1.133 | -82.362 | -53.429 | 72.617 | -1.001 |
| Tax | -33 | 33 | 33 | 32 | -0 | -0 | -0 |
| Net profit | -4.095 | 12.779 | -1.166 | -82.394 | -53.429 | 72.617 | -1.001 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 389.345 | 364.727 | 368.979 | 271.479 | 216.408 | 4.121 | 397 |
| Equity | 19.725 | 42.406 | 45.984 | -31.430 | -79.996 | -5.930 | -6.931 |
| Long-term debt | -211.769 | 182.449 | 152.799 | 116.321 | 94.884 | 0 | 0 |
| Short-term debt | -157.852 | 139.872 | 170.195 | 186.588 | 201.520 | 10.051 | 7.328 |
| Total debt | -369.621 | 322.320 | 322.994 | 302.909 | 296.404 | 10.051 | 7.328 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VC Management | Management | 2007 | — | — |
AF Management | Management | 2007 | — | — |
HE Unofficial title | Unofficial title | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COMBI DOCK A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Victor Christoffersen | Management | 0 companies |
| Anders Finn Poulsen | Management | 0 companies |
| Helge Ebeling | Unofficial title | 0 companies |
| Finn Johannes Poulsen | Chairman | 0 companies |
| Peter Finn Poulsen | Chairman | 0 companies |
| Peter Harren | Board of Directors | 0 companies |
| Martin Harren | Board of Directors | 0 companies |