Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

Operating Income: Breakdown by Business Segment

Geographical Revenue Distribution History

Breakdown by Business Segment (DKK)
Fiscal Period: December 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

Seafood, Seafood Processing and Seafood Products

          

Sales and Other

- - 927.28Cr 1.02TCr 1.03TCr

CAPEX

- - -19Cr -4.51Cr -3.93Cr

EBITDA

- - 24Cr 28Cr 37Cr

D&A

- - 2.89Cr 7.49Cr 7.84Cr

Operating Income

- - 21Cr 21Cr 29Cr

- - - - 90Cr

Farming Faroe Islands

347.67Cr 463.26Cr 331.16Cr 391.73Cr 405.07Cr

Interest Expense

97.74L - - - -

Income Tax Expense

22Cr - - - -

Total Assets

- - - - -

CAPEX

-60Cr -68Cr -11Cr -23Cr -26Cr

EBT

131.25Cr - - - -

EBITDA

118.33Cr 221.12Cr 67Cr 87Cr 57Cr

D&A

28Cr 30Cr 12Cr 13Cr 14Cr

Operating Income

90Cr 191.25Cr 55Cr 75Cr 43Cr

Net Income

109.51Cr - - - -

Farming Scotland

145.54Cr 144.16Cr 145.27Cr 184.15Cr 112.11Cr

Interest Expense

-1.8Cr - - - -

Income Tax Expense

-7.9Cr - - - -

Total Assets

- - - - -

CAPEX

-44Cr -44Cr -12Cr -8.48Cr -3.32Cr

EBT

-37Cr - - - -

EBITDA

-4.88Cr -11Cr 10Cr 11Cr -16Cr

D&A

20Cr 19Cr 26Cr 21Cr 25Cr

Operating Income

-25Cr -30Cr -16Cr -9.91Cr -41Cr

Net Income

-29Cr - - - -

- - - - 367.89Cr

Freshwater Faroe Islands

- - 59Cr 78Cr 90Cr

CAPEX

- - -20Cr -15Cr -30Cr

EBITDA

- - 24Cr 41Cr 45Cr

D&A

- - 8.69Cr 12Cr 13Cr

Operating Income

- - 16Cr 29Cr 33Cr

- - - - 17Cr

Freshwater Scotland

- - 14Cr 12Cr 17Cr

CAPEX

- - -18Cr -19Cr -26Cr

EBITDA

- - 2.47Cr -6.25Cr -5.5Cr

D&A

- - 1.55Cr 3.64Cr 5.75Cr

Operating Income

- - 91.74L -9.89Cr -11Cr

Value Added Products (VAP)

119.52Cr 170.36Cr - - -

Interest Expense

-7L - - - -

Income Tax Expense

2.21Cr - - - -

Total Assets

- - - - -

CAPEX

-7L -91.7L - - -

EBT

12Cr - - - -

EBITDA

14Cr -2.96Cr - - -

D&A

2.13Cr 2.13Cr - - -

Operating Income

12Cr -5.08Cr - - -

Net Income

9.68Cr - - - -

- - - - 111.04Cr

- - - - 405.06Cr

Prepared and Preserved Foods

          

Fishmeal, Oil and Feed

165.94Cr 243.35Cr 348.87Cr 273.05Cr 260.42Cr

Interest Expense

19.05L - - - -

Income Tax Expense

5.54Cr - - - -

Total Assets

- - - - -

CAPEX

-2.94Cr -14Cr -17Cr -23Cr -13Cr

EBT

31Cr - - - -

EBITDA

31Cr 44Cr 82Cr 53Cr 34Cr

D&A

3.01Cr 2.59Cr 2.65Cr 2.64Cr 2.82Cr

Operating Income

28Cr 41Cr 79Cr 50Cr 32Cr

Net Income

25Cr - - - -

- - - - 226.42Cr

Marine Transportation Of Freight

          

Services

- - 78Cr 89Cr 92Cr

CAPEX

- - -6.33Cr -8.04Cr -12Cr

EBITDA

- - 14Cr 20Cr 23Cr

D&A

- - 9.88Cr 12Cr 10Cr

Operating Income

- - 4.35Cr 8.25Cr 12Cr

- - - - 86Cr

Eliminations

-223.28Cr -308.13Cr -1.19TCr -1.32TCr -1.3TCr

Interest Expense

- - - - -

Income Tax Expense

-4.22Cr - - - -

Total Assets

- - - - -

EBT

-23Cr - - - -

EBITDA

-23Cr -27Cr -6.32Cr -8.43Cr -7.64Cr

D&A

- - - - 6L

Operating Income

-23Cr -27Cr -6.32Cr -8.43Cr -7.7Cr

Net Income

-19Cr - - - -
Geographical breakdown of sales (DKK)
Fiscal Period: December 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025

Western Europe

348.4Cr 486.17Cr 489.18Cr 472.4Cr 392.25Cr

North America

101.78Cr 129.36Cr 135.83Cr 141.25Cr 166.01Cr

- - - - 392.25Cr

Asia

60Cr 66Cr 64Cr 94Cr 107.22Cr

- - - - 28Cr

Eastern Europe

45Cr 26Cr 22Cr 23Cr 28Cr

Rest of The World

18.66L 4.95Cr 3.16Cr 1.84Cr 7.06Cr

China

- - - - -

- - - - 166.01Cr

Europe (Excluding Eastern Europe)

- - - - -

- - - - 107.22Cr

USA

- - - - -

- - - - 7.06Cr