| Revenue | DKK -15K | -104% |
| EBITDA | DKK -15K | -104% |
| Net profit | DKK -291K | -852% |
| Total assets | DKK 7,5M | -1% |
| Equity | DKK 634K | -31% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 57 | 51 | 58 | 52 | 163 | 175 | 271 | 203 | 397 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -21 | 57 | 51 | 58 | 52 | 163 | 175 | 271 | 203 | 397 | -15 |
| Depreciation & amort. | -0 | -12 | -12 | -13 | -13 | -35 | -49 | -52 | -89 | -59 | -60 |
| EBIT | -21 | 45 | 38 | 45 | 40 | 128 | 126 | 219 | 114 | 338 | -74 |
| Net financials | 0 | -35 | -40 | -42 | -41 | -124 | -154 | -218 | -149 | -299 | -288 |
| Profit before tax | -21 | 9 | -2 | 3 | -2 | 5 | -28 | 1 | -36 | 40 | -363 |
| Tax | -0 | 2 | 2 | 3 | 2 | 7 | 1 | -3 | 13 | 1 | -72 |
| Net profit | -21 | 7 | -4 | -0 | -4 | -3 | -29 | 4 | -48 | 39 | -291 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.735 | 1.606 | 1.613 | 1.600 | 1.613 | 6.008 | 7.795 | 9.624 | 9.450 | 7.525 | 7.467 |
| Equity | 18 | 25 | 21 | 21 | 17 | 14 | -15 | 1.051 | 1.003 | 925 | 634 |
| Long-term debt | 889 | 840 | 1.485 | 1.320 | 1.155 | 3.688 | 4.647 | 5.523 | 5.396 | 4.201 | 4.115 |
| Short-term debt | 828 | 741 | 106 | 259 | 442 | 2.305 | 3.163 | 2.770 | 2.782 | 2.169 | 2.559 |
| Total debt | 1.717 | 1.581 | 1.591 | 1.579 | 1.597 | 5.993 | 7.810 | 8.293 | 8.178 | 6.370 | 6.674 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOHN MEJER HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
Jesper Mortensen Holding ApS | Company | 33.3% | 33.3% | 2023 |
ZOLI INVEST ApS | Company | 33.3% | 33.3% | 2023 |
TEEMARINE HOLDING ApS | Company | 15.0% | 15.0% | 2021 |
EXES INVEST ApS | Company | 100.0% | 100.0% | 2015 |
Shiptech Innovation ApS | Company | 15.0% | 15.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Rerup List Mortensen | Management | 0 companies |
| Peter Lykke-Kjeldsen | Board of Directors | 0 companies |
| John Mejer | Board of Directors | 0 companies |
| Lars Christian Zøhner | Board of Directors | 0 companies |