| Revenue | DKK 56,3M | +22% |
| EBITDA | DKK 20,5M | +53% |
| Net profit | DKK 8,3M | +99% |
| Total assets | DKK 101,7M | -5% |
| Equity | DKK 49,1M | +15% |
| Employees | 73 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.307 | 19.128 | 21.317 | 27.926 | 22.738 | 33.665 | 52.010 | 47.056 | 46.061 | 56.326 |
| Staff expenses | -1.315 | -8.650 | -13.951 | -15.163 | -17.770 | -24.264 | -26.896 | -25.338 | -32.116 | -35.627 |
| EBITDA | 992 | 10.478 | 7.365 | 12.763 | 4.968 | 9.401 | 25.114 | 21.316 | 13.456 | 20.548 |
| Depreciation & amort. | -203 | -1.039 | -1.733 | -2.416 | -2.990 | -3.684 | -4.280 | -4.585 | -5.377 | -6.924 |
| EBIT | 790 | 9.440 | 5.632 | 10.347 | 1.978 | 5.717 | 20.833 | 16.731 | 8.078 | 13.624 |
| Net financials | -253 | -471 | -457 | -454 | -872 | -1.184 | -297 | -1.579 | -2.533 | -2.848 |
| Profit before tax | 537 | 8.969 | 5.175 | 9.894 | 1.106 | 4.534 | 20.536 | 15.152 | 5.546 | 10.776 |
| Tax | 118 | 1.974 | 1.171 | 2.188 | 264 | 802 | 4.472 | 3.438 | 1.365 | 2.460 |
| Net profit | 419 | 6.995 | 4.004 | 7.706 | 842 | 3.731 | 16.064 | 11.713 | 4.181 | 8.317 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.231 | 21.550 | 28.291 | 33.122 | 58.579 | 93.481 | 88.774 | 86.630 | 106.941 | 101.713 |
| Equity | 919 | 7.914 | 11.919 | 19.624 | 20.466 | 24.555 | 32.368 | 40.082 | 42.794 | 49.111 |
| Long-term debt | 4.911 | 5.644 | 5.114 | 4.825 | 8.367 | 8.958 | 5.434 | 6.894 | 16.210 | 17.827 |
| Short-term debt | 2.232 | 7.178 | 10.709 | 8.069 | 29.016 | 59.027 | 49.926 | 38.263 | 46.156 | 32.567 |
| Total debt | 7.143 | 12.822 | 15.823 | 12.894 | 37.383 | 67.985 | 55.360 | 45.157 | 62.366 | 50.394 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Deputy Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THYBORØN INVEST A/S | Company | 33.3% | 33.3% | 2022 |
Dobberstein Holding ApS | Company | 33.3% | 33.3% | 2022 |
Scandic Salmon MH ApS | Company | 10.0% | 10.0% | 2020 |
PRIME OCEAN A/S | Company | 25.0% | 25.0% | 2020 |
Scandic Salmon A/S | Company | 15.0% | 0.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nick Dobberstein Jensen | Management | 0 companies |
| Michael Lodahl | Board of Directors | 0 companies |
| Ness Eric Stensgaard Jørgensen | Board of Directors | 0 companies |
| Anton Bro | Chairman | 0 companies |
| Per Mollerup | Board of Directors | 0 companies |
| Carsten Frydkjær | Board of Directors | 0 companies |
| Niels Birger Nordmann | Deputy Chairman | 0 companies |