| Revenue | DKK 15K | -100% |
| EBITDA | DKK -21K | -100% |
| Net profit | DKK -20K | +99% |
| Total assets | DKK 168K | -100% |
| Equity | DKK 140K | -100% |
| Employees | 16 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Revenue | 13.525 | 25.899 | 29.269 | 24.804 | 13.446 | 15 |
| Staff expenses | -1.114 | -1.141 | -1.537 | -1.592 | -1.396 | -1 |
| EBITDA | 6.992 | 18.017 | 18.271 | 16.199 | 5.969 | -21 |
| Depreciation & amort. | -5.490 | -5.427 | -5.484 | -5.600 | -5.844 | -6 |
| EBIT | 1.502 | 12.590 | 12.787 | 10.599 | 125 | -27 |
| Net financials | -132 | 12 | 507 | 588 | 1.041 | 1 |
| Profit before tax | 1.370 | 12.602 | 13.294 | 11.187 | 1.166 | -25 |
| Tax | 296 | 2.791 | 3.162 | 2.461 | 2.958 | -6 |
| Net profit | 1.074 | 9.811 | 10.132 | 8.726 | -1.792 | -20 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|
| Total assets | 184.752 | 183.948 | 187.362 | 192.404 | 191.220 | 168 |
| Equity | 167.871 | 165.682 | 162.414 | 162.140 | 160.348 | 140 |
| Long-term debt | 5.280 | 7.058 | 7.018 | 7.376 | 10.115 | 3 |
| Short-term debt | 4.112 | 4.021 | 6.778 | 9.804 | 8.689 | 10 |
| Total debt | 9.392 | 11.079 | 13.796 | 17.180 | 18.804 | 28 |
| 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 | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| 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 |
| Michael Holmstrøm Alexandersen | Chairman | 0 companies |
| Philip Henry Broad | 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 |