| Revenue | DKK 12M | -29% |
| EBITDA | DKK 2M | -53% |
| Net profit | DKK -22K | -101% |
| Total assets | DKK 29,3M | -10% |
| Equity | DKK 24,9M | -6% |
| Employees | 25 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.684 | 9.648 | 14.121 | 16.095 | 17.981 | 17.539 | 17.195 | 19.442 | 16.815 | 11.982 |
| Staff expenses | -9.801 | -7.741 | -10.775 | -11.021 | -12.915 | -11.836 | -12.472 | -13.589 | -12.470 | -9.940 |
| EBITDA | 4.883 | 1.907 | 3.251 | 5.074 | 5.065 | 5.703 | 4.723 | 5.839 | 4.345 | 2.042 |
| Depreciation & amort. | -1.302 | -1.382 | -1.517 | -1.574 | -1.719 | -1.719 | -1.915 | -2.004 | -2.072 | -1.988 |
| EBIT | 3.581 | 525 | 1.733 | 3.500 | 3.347 | 3.984 | 2.808 | 3.835 | 2.273 | 54 |
| Net financials | -79 | -42 | -324 | -105 | -95 | -63 | -169 | -78 | -84 | -78 |
| Profit before tax | 3.502 | 482 | 1.409 | 3.395 | 3.252 | 3.920 | 2.639 | 3.757 | 2.189 | -24 |
| Tax | 859 | 112 | 310 | 750 | 722 | 873 | 610 | 833 | 495 | -2 |
| Net profit | 2.643 | 370 | 1.099 | 2.645 | 2.530 | 3.047 | 2.029 | 2.924 | 1.694 | -22 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.966 | 23.096 | 29.348 | 29.565 | 29.544 | 32.523 | 32.676 | 34.229 | 32.457 | 29.295 |
| Equity | 19.643 | 20.013 | 21.112 | 23.757 | 24.287 | 25.434 | 25.563 | 26.587 | 26.380 | 24.858 |
| Long-term debt | 491 | 35 | 4.559 | 1.228 | 0 | 0 | 1.961 | 2.015 | 1.952 | 1.564 |
| Short-term debt | 2.694 | 2.808 | 3.261 | 3.970 | 4.494 | 6.160 | 4.089 | 4.767 | 3.484 | 2.424 |
| Total debt | 3.185 | 2.843 | 7.820 | 5.199 | 4.494 | 6.160 | 6.049 | 6.782 | 5.435 | 3.988 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FR Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
COSMOS TRAWL A/S | Company | 100.0% | 100.0% | 2022 |
FR HOLDING THYBORØN ApS | Company | 20.0% | 20.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Kenn Kjærulff Lassen | Chief Executive Officer | 0 companies |
| Flemming Ruby | Management | 0 companies |
| Haraldur Árnason | Board of Directors | 0 companies |
| Emil Vidar Eythorsson | Board of Directors | 0 companies |
| Jón Gudmann Pétursson | Chairman | 0 companies |
| Hjörtur Valdemar Erlendsson | Chairman | 0 companies |