| Revenue | DKK 9,8M | -9% |
| EBITDA | DKK 3,4M | -20% |
| Net profit | DKK 1,3M | -45% |
| Total assets | DKK 19,2M | -17% |
| Equity | DKK 8,7M | +17% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 951 | 3.390 | 5.216 | 4.961 | 4.345 | 3.936 | 2.477 | 4.102 | 4.647 | 6.709 | 8.333 | 10.727 | 9.798 |
| Staff expenses | -2.769 | -2.384 | -3.041 | -2.860 | -2.713 | -2.627 | -2.278 | -3.614 | -3.691 | -5.319 | -5.943 | -6.435 | -6.432 |
| EBITDA | -1.818 | 1.006 | 2.175 | 2.101 | 1.632 | 1.309 | 199 | 487 | 955 | 1.390 | 2.389 | 4.224 | 3.367 |
| Depreciation & amort. | 560 | -558 | -663 | -730 | -878 | -1.041 | -895 | -658 | -692 | -1.125 | -1.159 | -1.370 | -1.355 |
| EBIT | -2.378 | 447 | 1.512 | 1.372 | 753 | 268 | -696 | -171 | 263 | 265 | 1.230 | 2.854 | 2.012 |
| Net financials | -75 | -114 | -130 | -45 | -163 | -139 | -117 | -129 | -98 | -283 | -508 | -550 | -395 |
| Profit before tax | -2.453 | 333 | 1.382 | 1.327 | 591 | 129 | -813 | -300 | 165 | -18 | 722 | 2.305 | 1.617 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -500 | -55 | -45 | 29 | 359 |
| Net profit | -2.453 | 333 | 1.382 | 1.327 | 591 | 129 | -813 | -300 | 665 | 37 | 767 | 2.275 | 1.258 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.160 | 5.839 | 6.077 | 5.685 | 9.587 | 8.893 | 8.614 | 8.064 | 8.782 | 19.569 | 22.641 | 23.192 | 19.223 |
| Equity | 1.096 | 1.429 | 2.811 | 4.138 | 4.728 | 4.857 | 4.045 | 3.745 | 4.410 | 4.447 | 5.215 | 7.490 | 8.748 |
| Long-term debt | 875 | 825 | 475 | 200 | 2.754 | 2.506 | 2.256 | 2.243 | 2.411 | 9.037 | 8.790 | 7.072 | 5.418 |
| Short-term debt | 2.189 | 3.584 | 2.791 | 1.347 | 2.105 | 1.530 | 2.314 | 2.077 | 1.961 | 6.084 | 8.636 | 8.630 | 5.057 |
| Total debt | 3.064 | 4.409 | 3.266 | 1.547 | 4.859 | 4.036 | 4.570 | 4.319 | 4.372 | 15.122 | 17.426 | 15.702 | 10.475 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 0.0% | 2011 | |
| Individual | 15.0% | 0.0% | 2011 | |
OCEAN PRAWNS A/S | Company | 10.0% | 50.0% | 2011 |
INSEPA A/S | Company | 10.0% | 50.0% | 2011 |
| Individual | 10.0% | 0.0% | 2011 | |
MMKH HOLDING ApS | Company | 10.0% | 0.0% | 2011 |
| Individual | 5.0% | 0.0% | 2011 | |
| Individual | 5.0% | 0.0% | 2011 | |
| Individual | 5.0% | 0.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Per Andersen | Management | 0 companies |
| Tom Soling | Board of Directors | 0 companies |
| Michael Windahl Andersen | Board of Directors | 0 companies |
| Tim Kofoed Stender | Board of Directors | 0 companies |
| Daniel Barslund | Board of Directors | 0 companies |
| Vagn Thorup | Chairman | 0 companies |
| Per Eiler Hansen | Chairman | 0 companies |
| Klaus Beyer Nielsen | Chairman | 0 companies |
| Henrik Kai Hansen | Board of Directors | 0 companies |