| Revenue | DKK 19,7M | +17% |
| EBITDA | DKK 12,1M | +1585% |
| Net profit | DKK 14M | +1342% |
| Total assets | DKK 74,3M | -13% |
| Equity | DKK 16,9M | +532% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -147 | 299 | 634 | — | 2.278 | 4.984 | 2.751 | 8.520 | 15.128 | 15.987 | 10.144 | 17.422 | 16.829 | 19.658 |
| Staff expenses | -261 | -459 | -440 | -684 | -643 | -1.189 | -2.113 | -3.439 | -4.581 | -10.519 | -15.077 | -17.388 | -17.605 | -7.601 |
| EBITDA | -408 | -160 | 194 | 193 | 1.636 | 3.794 | 638 | 5.041 | 10.548 | 5.468 | -4.933 | 34 | -812 | 12.057 |
| Depreciation & amort. | -0 | 47 | -113 | -120 | -144 | -187 | -344 | -267 | -1.128 | -664 | -885 | -1.084 | -1.221 | -1.062 |
| EBIT | -408 | -207 | 81 | 73 | 1.491 | 3.607 | 294 | 4.774 | 9.420 | 4.805 | -5.818 | -1.050 | -2.033 | 10.995 |
| Net financials | -33 | -71 | -60 | -62 | -75 | -100 | -91 | -1.000 | -762 | 1.084 | 206 | -321 | 2.342 | 4.816 |
| Profit before tax | -441 | -278 | 21 | 11 | 1.417 | 3.507 | 204 | 3.774 | 8.658 | 5.888 | -5.612 | -1.371 | 309 | 15.811 |
| Tax | -110 | -69 | 3 | -3 | 306 | 778 | 46 | 1.029 | 2.022 | 921 | -1.326 | -551 | -663 | 1.799 |
| Net profit | -331 | -208 | 19 | 13 | 1.111 | 2.729 | 157 | 2.746 | 6.636 | 4.967 | -4.286 | -820 | 972 | 14.012 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 589 | 809 | 1.137 | 818 | 3.055 | 7.506 | 5.075 | 11.605 | 36.704 | 23.304 | 39.614 | 56.847 | 85.893 | 74.313 |
| Equity | -412 | -620 | -601 | -588 | 523 | 3.002 | 1.159 | 3.905 | 9.291 | 11.758 | -2.152 | 2.044 | 2.674 | 16.902 |
| Long-term debt | 0 | 0 | 400 | 400 | 400 | 0 | 0 | 0 | 0 | 359 | 8.667 | 392 | 0 | 0 |
| Short-term debt | 1.000 | 1.429 | 1.206 | 907 | 1.992 | 4.165 | 3.576 | 6.379 | 24.899 | 8.344 | 28.279 | 49.147 | 73.210 | 51.320 |
| Total debt | 1.000 | 1.429 | 1.606 | 1.307 | 2.392 | 4.165 | 3.576 | 6.379 | 24.899 | 8.703 | 36.946 | 49.539 | 73.210 | 51.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HP Management | Management | 2011 | — | — |
TH Management | Management | 2023 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
AM Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Seasight Group A/S | Company | 100.0% | 100.0% | 2023 |
AEMAK Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Erik Kristensen | Chief Executive Officer | 0 companies |
| Hans Peter Kristensen | Management | 0 companies |
| Thomas Halkjær Kristensen | Management | 0 companies |
| Jimmy Staal Damsgaard | Chief Executive Officer | 0 companies |
| Alex Milwertz Kristensen | Management | 0 companies |
| Jan Abel Larsen | Chairman | 0 companies |
| Karsten Jensen | Chairman | 0 companies |
| Anders Madsen | Board of Directors | 0 companies |