| USDm | |
| Tangible fixed assets | 859.9 |
| Investment in joint ventures | 0.3 |
| Bunkers | 27.8 |
| Freight receivables | 53.4 |
| Other receivables | 6.6 |
| Prepayments | 10.6 |
| Cash and cash equivalents | 77.5 |
| Deferred tax liabilities | -45.1 |
| Mortgage debt and bank loans | -560.7 |
| Finance lease liabilities | -13.5 |
| Trade payables | -27.3 |
| Current tax liabilities | -1.4 |
| Other liabilities | -29.7 |
| Time charter contracts | -1.6 |
| Deferred income | -0.4 |
| Net assets acquired | 356.4 |
| Goodwill | 11.4 |
| Consideration (purchase price) | 367.8 |
| Of which: | |
| Shares | 349.8 |
| Warrants | 18.0 |
| 367.8 |