| Revenue | DKK 0 | — |
| EBITDA | DKK 224,1M | -30% |
| Net profit | DKK 211,4M | -33% |
| Total assets | DKK 927,8M | -4% |
| Equity | DKK 890M | -4% |
| Employees | — | — |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -779 | — | — | 0 | — | 0 | — | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6.209 | -1.554 | -117.196 | 110.678 | 188.283 | 61.861 | — | 15.893 | 114.570 | 317.873 | 224.077 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6.209 | -1.554 | -117.196 | 110.678 | 188.283 | 61.861 | — | 15.893 | 114.570 | 317.873 | 224.077 |
| Net financials | 33.695 | -2.825 | 138.217 | 99.331 | 194.298 | 74.856 | 0 | 22.354 | 123.173 | 338.800 | 230.643 |
| Profit before tax | 27.486 | -34.458 | -103.326 | 97.403 | 191.746 | 73.394 | — | 21.120 | 122.142 | 337.474 | 229.207 |
| Tax | -4.651 | 1.106 | -1.332 | 8.903 | -2.279 | 4.835 | -0 | 5.975 | 4.664 | 23.004 | 17.760 |
| Net profit | 32.137 | -35.564 | 105 | 88.500 | 194.026 | 68.559 | — | 15.145 | 117.478 | 314.470 | 211.447 |
| Item | 2012 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 669.038 | 533.713 | 631.353 | 734.364 | 918.470 | 980.622 | 0 | 1.051.737 | 1.280.335 | 966.943 | 927.759 |
| Equity | 258.859 | 423.574 | 528 | 616.731 | 810.757 | 879.316 | — | 1.004.847 | 1.122.325 | 922.431 | 890.009 |
| Long-term debt | 410.174 | 110.096 | 67.589 | 47.059 | 107.176 | 100.585 | 0 | 40.969 | 40.819 | 34.279 | 0 |
| Short-term debt | 5 | 43 | 92 | 70.574 | 538 | 720 | 0 | 5.921 | 117.191 | 10.233 | 5.316 |
| Total debt | 410.179 | 110.139 | 67.681 | 117.633 | 107.714 | 101.305 | 0 | 46.890 | 158.010 | 44.512 | 5.316 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PR Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
JS Management | Management | 2012 | — | — |
CM Management | Management | 2018 | — | — |
OS Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MAERSK A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Rønnest Andersen | Chief Executive Officer | 0 companies |
| Jakob Stausholm | Management | 0 companies |
| Casper Munch | Management | 0 companies |
| Ole Saattrup Johansson | Founder | 0 companies |
| Peter Schack Linnemann | Board of Directors | 0 companies |
| Søren Strøm | Board of Directors | 0 companies |
| Lucas Vos | Board of Directors | 0 companies |
| Caroline Sundorph Pontoppidan | Chairman | 0 companies |
| Søren Toft | Board of Directors | 0 companies |
| Morten Henrik Engelstoft | Board of Directors | 0 companies |
| Hanne Birgitte Breinbjerg Sørensen | Board of Directors | 0 companies |
| Vincent Clerc | Board of Directors | 0 companies |
| Jacob Ramsgaard Nielsen | Board of Directors | 0 companies |
| Anne Pindborg | Board of Directors | 0 companies |
| Eivind Drachmann Kolding | Chairman | 0 companies |
| Søren Skou | Chairman | 0 companies |