| Revenue | DKK 8,1M | +69% |
| EBITDA | DKK -13,1M | -687% |
| Net profit | DKK -12M | -273% |
| Total assets | DKK 81,9M | -16% |
| Equity | DKK 74,1M | -14% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 11.036 | 9.550 | 13.121 | 12.317 | 4.793 | 8.090 |
| Staff expenses | -1.027 | -845 | -645 | -819 | -886 | -868 |
| EBITDA | 7.061 | 5.815 | 9.330 | 7.284 | -1.665 | -13.096 |
| Depreciation & amort. | -2.330 | -1.391 | -1.892 | -2.214 | -2.517 | -2.241 |
| EBIT | 4.731 | 4.424 | 7.438 | 5.070 | -4.182 | -15.337 |
| Net financials | 103 | 266 | 254 | 122 | -113 | -99 |
| Profit before tax | 4.834 | 4.690 | 7.692 | 5.192 | -4.295 | -15.436 |
| Tax | 1.093 | 1.066 | 1.628 | 1.143 | -1.071 | -3.396 |
| Net profit | 3.741 | 3.624 | 6.064 | 4.049 | -3.224 | -12.040 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 101.322 | 103.493 | 106.865 | 104.181 | 97.245 | 81.920 |
| Equity | 92.815 | 92.839 | 93.313 | 89.362 | 86.138 | 74.098 |
| Long-term debt | 4.730 | 3.984 | 5.877 | 7.256 | 5.951 | 2.718 |
| Short-term debt | 1.046 | 4.031 | 4.745 | 4.214 | 2.027 | 1.209 |
| Total debt | 5.776 | 8.015 | 10.623 | 11.470 | 7.978 | 3.927 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NF Management | Management | 2011 | — | — |
AF Management | Management | 2012 | — | — |
PA Management | Management | 2007 | — | — |
CU Management | Management | 2015 | — | — |
TD Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Chairman | 2013 | — | — | |
| Deputy Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTER TERMINALS DENMARK A/S | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Frederik Bergh-Hansen | Management | 0 companies |
| Aage Faurholt | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Carsten Uffe Kirk | Management | 0 companies |
| Thomas Dalsgaard | Management | 0 companies |
| Philip Henry Broad | Chairman | 0 companies |
| Michael Holmstrøm Alexandersen | Chairman | 0 companies |
| Carsten Krogsgaard Thomsen | Deputy Chairman | 0 companies |
| Søren Gath Hansen | Board of Directors | 0 companies |
| Hanne Legardt Blume Levy | Board of Directors | 0 companies |
| Anders Eldrup | Chairman | 0 companies |
| Hans Peder Krogh Mortensen | Board of Directors | 0 companies |