| Revenue | DKK 177K | -47% |
| EBITDA | DKK 177K | -47% |
| Net profit | DKK 128K | -48% |
| Total assets | DKK 3,2M | +710% |
| Equity | DKK 811K | +214% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -28 | -12 | -14 | -24 | -12 | -16 | -16 | -14 | -11 | -13 | 94 | 337 | 177 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -28 | -12 | -14 | -24 | -12 | -16 | -16 | -14 | -11 | -13 | 94 | 337 | 177 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 |
| EBIT | -28 | -12 | -14 | -24 | -12 | -16 | -16 | -14 | -11 | -13 | 94 | 337 | 165 |
| Net financials | 4 | 4 | 3 | 3 | 2 | 1 | 0 | -0 | -11 | -3 | -31 | -9 | 2 |
| Profit before tax | -24 | -8 | -11 | -21 | -10 | -15 | -16 | -14 | -22 | -16 | 63 | 328 | 168 |
| Tax | -6 | -0 | -3 | -5 | -2 | -3 | -3 | -3 | -4 | -3 | 36 | 82 | 40 |
| Net profit | -18 | -7 | -9 | -17 | -8 | -12 | -12 | -11 | -18 | -12 | 27 | 246 | 128 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 458 | 488 | 364 | 386 | 405 | 426 | 440 | 30 | 221 | 76 | 1.789 | 395 | 3.198 |
| Equity | 91 | 83 | 74 | 58 | 50 | 38 | 26 | 15 | -2 | -15 | 12 | 259 | 811 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 367 | 405 | 290 | 328 | 355 | 388 | 414 | 15 | 224 | 91 | 1.776 | 136 | 2.387 |
| Total debt | 367 | 405 | 290 | 328 | 355 | 388 | 414 | 15 | 224 | 91 | 1.776 | 136 | 2.387 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PG Management | Management | 2001 | — | — |
JS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Chairman | 2003 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMIC HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Gedbjerg | Management | 0 companies |
| Jesper Skalshøi | Management | 0 companies |
| Lars Ewald | Board of Directors | 0 companies |
| Franz Ludwig Brechmann | Chairman | 0 companies |
| Jørn Uffe Bonnesen | Chairman | 0 companies |
| Claus Thrane | Board of Directors | 0 companies |