| Revenue | DKK -50K | -524% |
| EBITDA | DKK -50K | -524% |
| Net profit | DKK -26K | -295% |
| Total assets | DKK 1,9M | +1% |
| Equity | DKK 994K | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.812 | 5.712 | 5.700 | 3.356 | 490 | 1.557 | 726 | 955 | -448 | -8 | 57 | 12 | -50 |
| Staff expenses | -2.747 | -3.784 | -3.225 | -2.794 | -721 | -1.007 | -1.015 | -90 | -7 | -0 | -0 | -0 | -0 |
| EBITDA | 2.065 | 1.927 | 2.475 | 561 | -231 | 550 | -289 | 865 | -455 | -8 | -35 | 12 | -50 |
| Depreciation & amort. | 25 | 82 | -131 | -150 | -132 | -90 | -85 | -17 | -134 | -227 | -82 | -32 | -32 |
| EBIT | 2.040 | 1.846 | 2.343 | 412 | -364 | 460 | -374 | 848 | -589 | -235 | -117 | -20 | -82 |
| Net financials | -16 | -33 | 77 | 61 | 39 | 5 | 13 | -4 | 32 | 5 | -6 | 44 | 46 |
| Profit before tax | 2.024 | 1.813 | 2.421 | 473 | -325 | 465 | -362 | 844 | -557 | -229 | -123 | 24 | -37 |
| Tax | 510 | 297 | 595 | 115 | -67 | 111 | 35 | 142 | -122 | 91 | -0 | 11 | -11 |
| Net profit | 1.514 | 1.516 | 1.826 | 358 | -258 | 354 | -397 | 702 | -434 | -320 | -123 | 13 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.275 | 5.799 | 7.695 | 4.172 | 2.386 | 2.450 | 2.293 | 2.676 | 2.286 | 1.761 | 1.867 | 1.878 | 1.892 |
| Equity | 2.036 | 2.052 | 2.078 | 2.435 | 1.277 | 1.631 | 1.235 | 1.937 | 1.502 | 1.130 | 1.006 | 1.020 | 994 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 178 | 167 | 100 | 37 | 717 | 719 | 690 |
| Short-term debt | 2.226 | 3.723 | 5.603 | 1.716 | 1.109 | 798 | 841 | 526 | 684 | 594 | 143 | 128 | 209 |
| Total debt | 2.226 | 3.723 | 5.603 | 1.716 | 1.109 | 798 | 1.019 | 693 | 784 | 631 | 860 | 847 | 898 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Founder | Founder | 2011 | — | — |
MF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
OS Unofficial title | Unofficial title | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NORDISK MARINE SERVICE ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Orla Steiniche Møller | Founder | 0 companies |
| Marianne Fuglebek Skovsende | Chief Executive Officer | 0 companies |
| Ole Søgaard-Nielsen | Unofficial title | 0 companies |