| Revenue | DKK 7,4M | +101% |
| EBITDA | DKK 3,4M | +2241% |
| Net profit | DKK 2,6M | +1520% |
| Total assets | DKK 4M | -15% |
| Equity | DKK 2,3M | +755% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 4.620 | -3.470 | 5.015 | 3.713 | 7.448 |
| Staff expenses | -5.397 | -4.471 | -5.351 | -3.871 | -4.069 |
| EBITDA | -777 | 1.240 | -336 | -158 | 3.379 |
| Depreciation & amort. | 124 | -120 | -125 | -49 | -18 |
| EBIT | -900 | 1.121 | -460 | -207 | 3.360 |
| Net financials | -3 | -33 | -54 | -27 | -27 |
| Profit before tax | -459 | 1.140 | -294 | -234 | 3.334 |
| Tax | 222 | 231 | 110 | -51 | 734 |
| Net profit | -681 | 910 | -404 | -183 | 2.600 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 3.520 | 2.068 | 5.345 | 4.721 | 4.009 |
| Equity | 653 | 257 | -661 | -344 | 2.256 |
| Long-term debt | 0 | 0 | 500 | 0 | 0 |
| Short-term debt | 2.867 | -2.325 | 5.506 | 5.065 | 1.753 |
| Total debt | 2.867 | -2.325 | 6.006 | 5.065 | 1.753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MP Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
SK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
EO Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
HK Management | Management | 2003 | — | — |
KS Management | Management | 1976 | — | — |
P | Audit | 1993 | — | — |
KE Management | Management | 2009 | — | — |
LR Management | Management | 1996 | — | — |
AR Audit | Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2013 | — | — | |
OF | Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORENINGEN TIL SØFARTENS FREMME | Company | 33.3% | 33.3% | 2016 |
NORDISKE MEDIER A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Petersen | Chief Executive Officer | 0 companies |
| Søren Kjær | Chief Executive Officer | 0 companies |
| Erik Oddvar Wotan Sommer | Chief Executive Officer | 0 companies |
| Henrik Keldebæk Jørgensen | Management | 0 companies |
| Kirsten Skeldal Rungholm | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| Kim Erik Jensen | Management | 0 companies |
| Lasse Rungholm | Management | 0 companies |
| A/S REVISOR HALLEN | Audit | 0 companies |
| Anders Ørgård Vinding | Board of Directors | 0 companies |
| Niels Henning Carstensen Castenborg | Chairman | 0 companies |
| Per Rungholm | Board of Directors | 0 companies |
| Finn Støvring Nielsen | Board of Directors | 0 companies |
| Per Jørgensen | Board of Directors | 0 companies |
| Gunnar Carlsen | Chairman | 0 companies |
| Peter Bjerregaard | Board of Directors | 0 companies |
| Michael Borum | Board of Directors | 0 companies |
| Fritz Ganzhorn | Board of Directors | 0 companies |
| Henrik Kleis | Chairman | 0 companies |
| Ole Frie | Chairman | 0 companies |