| Revenue | DKK -30K | -57% |
| EBITDA | DKK -30K | +57% |
| Net profit | DKK -23K | +57% |
| Total assets | DKK 19,3M | +12% |
| Equity | DKK 4,9M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | -97 | -123 | -146 | -33 | -47 | -123 | -69 | -30 |
| Staff expenses | -0 | -0 | -0 | -524 | -0 | -187 | -0 | -0 | -0 |
| EBITDA | -60 | -97 | -123 | -146 | -33 | -47 | -123 | -69 | -30 |
| Depreciation & amort. | -52 | -205 | -205 | -205 | -205 | -153 | -0 | -0 | -0 |
| EBIT | -111 | -302 | -328 | -350 | -238 | -201 | -123 | -69 | -30 |
| Net financials | 1 | -11 | -2 | -2 | -1 | -1 | 0 | 0 | 0 |
| Profit before tax | -110 | -313 | -330 | -352 | -239 | -202 | -123 | -69 | -30 |
| Tax | -28 | -296 | -129 | -98 | -53 | -45 | -13 | -15 | -7 |
| Net profit | -83 | -18 | -201 | -254 | -186 | -157 | -110 | -54 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.254 | 9.457 | 11.577 | 12.919 | 12.487 | 13.262 | 15.834 | 17.177 | 19.322 |
| Equity | 2.917 | 2.899 | 2.698 | 2.444 | 2.258 | 2.101 | 4.991 | 4.937 | 4.914 |
| Long-term debt | 0 | 659 | 1.208 | 967 | 985 | 967 | 7.950 | 8.086 | 8.384 |
| Short-term debt | 3.165 | 4.295 | 5.627 | 7.285 | 6.956 | 7.769 | 185 | 962 | 2.357 |
| Total debt | 3.165 | 4.954 | 6.835 | 8.252 | 7.941 | 8.736 | 8.134 | 9.048 | 10.741 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Marine Capital ApS | Company | 50.0% | 50.0% | 2018 |
ADNOXred ApS | Company | 15.0% | 15.0% | 2019 |
CHRIS-INVEST A/S | Company | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Fanøe | Management | 0 companies |
| Lars Raadkjær Enevoldsen | Board of Directors | 0 companies |
| Karen Krogh Fanøe | Board of Directors | 0 companies |
| Peder Næsborg | Chairman | 0 companies |
| Rasmus Hans Jensen | Chairman | 0 companies |
| Hans Peter Jensen | Chairman | 0 companies |
| Jonas Emil Kring Anker-Petersen | Board of Directors | 0 companies |
| Christian Hans Jensen | Board of Directors | 0 companies |
| Bjarke Rosendal | Board of Directors | 0 companies |
| Henrik Elo Abildgaard | Board of Directors | 0 companies |
| Mogens Dahl-Nielsen | Board of Directors | 0 companies |