| Revenue | DKK -571K | -140% |
| EBITDA | DKK -993K | -7327% |
| Net profit | DKK -775K | -3224% |
| Total assets | DKK 893K | -83% |
| Equity | DKK 793K | -49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.351 | 1.543 | 1.368 | 1.252 | 1.695 | 1.996 | 1.639 | 1.239 | 1.240 | 1.161 | 1.423 | -571 |
| Staff expenses | -640 | -892 | -330 | -1.127 | -1.132 | -1.344 | -1.191 | -1.189 | -1.228 | -1.171 | -1.437 | -422 |
| EBITDA | 710 | 652 | 1.038 | 126 | 562 | 652 | 448 | 49 | 13 | -10 | -13 | -993 |
| Depreciation & amort. | -0 | -46 | -134 | -101 | -86 | -101 | -59 | -0 | -3 | -17 | -17 | -14 |
| EBIT | 710 | 606 | 905 | 24 | 477 | 550 | 389 | 49 | 10 | -27 | -31 | -1.008 |
| Net financials | -7 | -13 | -8 | -11 | -12 | -14 | -7 | 0 | -4 | -4 | 2 | 25 |
| Profit before tax | 703 | 593 | 897 | 13 | 465 | 537 | 382 | 49 | 6 | -31 | -29 | -983 |
| Tax | 196 | 145 | 248 | 23 | 120 | 133 | 94 | 13 | 1 | -5 | -6 | -208 |
| Net profit | 507 | 447 | 649 | -10 | 345 | 404 | 288 | 36 | 4 | -25 | -23 | -775 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.522 | 3.328 | 3.665 | 3.899 | 5.576 | 6.209 | 6.877 | 5.926 | 7.111 | 4.931 | 5.184 | 893 |
| Equity | 471 | 918 | 1.568 | 538 | 883 | 1.287 | 1.576 | 1.612 | 1.616 | 1.591 | 1.568 | 793 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56 | 0 | 0 | 16 | 0 |
| Short-term debt | 2.051 | 2.389 | 2.086 | 3.356 | 4.692 | 4.921 | 5.301 | 4.258 | 5.495 | 3.340 | 3.600 | 100 |
| Total debt | 2.051 | 2.389 | 2.086 | 3.356 | 4.692 | 4.921 | 5.301 | 4.315 | 5.495 | 3.340 | 3.616 | 100 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2018 | — | — |
PK Management | Management | 2017 | — | — |
SO Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMSKIP A/S | Company | 100.0% | 100.0% | 2017 |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Benedikt Dam | Management | 0 companies |
| Peer Kamp Vestergaard | Management | 0 companies |
| Steen Osorio | Management | 0 companies |
| Asbjörn Gislason | Chairman | 0 companies |
| Anders Christian Andersen | Board of Directors | 0 companies |
| Kevin Kabel | Board of Directors | 0 companies |
| Kari-Pekka Laaksonen | Chairman | 0 companies |
| Christian Lamp Carlsen | Chairman | 0 companies |