Sales 2025 by Business Segment

Sales 2025 by Geography

Historical Breakdown of Revenue by Business Segments

Operating Income: Breakdown by Business Segment

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

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 - - - -

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

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 - - - -

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 - - - -

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

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 Revenue Distribution History

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

Asia

60Cr 66Cr 64Cr 94Cr 107.22Cr

Eastern Europe

45Cr 26Cr 22Cr 23Cr 28Cr

Rest of The World

18.66L 4.95Cr 3.16Cr 1.84Cr 7.06Cr

China

- - - - -

Europe (Excluding Eastern Europe)

- - - - -

USA

- - - - -