| Revenue | DKK -24K | +164% |
| EBITDA | DKK -24K | -164% |
| Net profit | DKK -26K | -25% |
| Total assets | DKK 827K | +2% |
| Equity | DKK 435K | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 10 | 4 | 12 | 4 | -8 | 13 | -13 | -26 | 3 | 7 | 12 | -9 | -24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 6 | 10 | 4 | 12 | 4 | -8 | 13 | -13 | -26 | 3 | 7 | 12 | -9 | -24 |
| Depreciation & amort. | -0 | -0 | 4 | 4 | -4 | -4 | -4 | -4 | -5 | -7 | -7 | -7 | -11 | -13 |
| EBIT | 6 | 10 | -0 | 8 | -0 | -12 | 8 | -18 | -32 | -4 | 0 | 4 | -20 | -37 |
| Net financials | -1 | -0 | -1 | -0 | -0 | -0 | -0 | 0 | -5 | -4 | -4 | -4 | -6 | 4 |
| Profit before tax | 5 | 10 | -1 | 8 | -1 | -13 | 12 | -18 | -36 | -8 | -4 | 1 | -26 | -33 |
| Tax | -0 | -0 | -0 | -7 | 1 | -2 | 2 | -6 | -6 | -2 | -1 | 0 | -6 | -7 |
| Net profit | 5 | 10 | -1 | 15 | -2 | -11 | 10 | -11 | -31 | -6 | -3 | 1 | -20 | -26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 529 | 552 | 527 | 540 | 537 | 528 | 666 | 580 | 601 | 619 | 605 | 608 | 808 | 827 |
| Equity | 511 | 520 | 520 | 534 | 533 | 522 | 531 | 520 | 489 | 483 | 480 | 481 | 460 | 435 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 385 |
| Short-term debt | 19 | 4 | 7 | 6 | 4 | 6 | 135 | 60 | 111 | 136 | 125 | 128 | 348 | 8 |
| Total debt | 19 | 4 | 7 | 6 | 4 | 6 | 135 | 60 | 111 | 136 | 125 | 128 | 348 | 392 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 1998 | — | — |
FL Management | Management | 2017 | — | — |
JG Audit | Audit | 1984 | — | — |
SB Management | Management | 1984 | — | — |
GA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 1984 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
I/S Theoule Sur Mer | Company | 33.3% | 33.3% | 2026 |
| Individual | 10.0% | 10.0% | 2026 | |
| Individual | 10.0% | 10.0% | 2026 | |
| Individual | 5.0% | 5.0% | 2017 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 5.0% | 5.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
I/S Les Santons Theoule | Company | 20.0% | 20.0% | 2018 |
| Individual | 5.0% | 5.0% | 2015 | |
Fama I/S | Company | 10.0% | 10.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 | |
MAJUS ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Martin Kilt | Management | 0 companies |
| Frode Larum | Management | 0 companies |
| Jens Gammelby | Audit | 0 companies |
| Svend Bay Nielsen | Management | 0 companies |
| Gunnar Andersen | Management | 0 companies |
| Carl Birger Nielsen | Chairman | 0 companies |
| Kåre Iver Wang | Board of Directors | 0 companies |
| Karin Alice Lundevall | Board of Directors | 0 companies |
| Tage Haugaard | Board of Directors | 0 companies |
| Wenche Elisabeth Wang | Board of Directors | 0 companies |
| Gunnar Andersen | Board of Directors | 0 companies |
| Lisbeth Martinussen | Board of Directors | 0 companies |
| Dag Albert Svendsen | Board of Directors | 0 companies |
| Kurt Ludvig Dirach | Board of Directors | 0 companies |
| Arne Loven | Board of Directors | 0 companies |
| Skjalm Vagn von Bülow | Board of Directors | 0 companies |