| Revenue | DKK 2,8M | +36% |
| EBITDA | DKK 1,1M | +446% |
| Net profit | DKK 908K | +272% |
| Total assets | DKK 6,6M | +22% |
| Equity | DKK 1,7M | +114% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 11 | -5 | — | -7 | -4 | -2 | -3 | 132 | -7 | 42 | 2.042 | 2.779 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.838 | -1.668 |
| EBITDA | -8 | 11 | -5 | -8 | -7 | -4 | -2 | -3 | 132 | -7 | 42 | 204 | 1.111 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -10 |
| EBIT | -8 | 11 | -5 | -8 | -7 | -4 | -2 | -3 | 132 | -7 | 42 | 194 | 1.101 |
| Net financials | -374 | -1.326 | 232 | -2 | -0 | -0 | -0 | -13 | -2 | -0 | -0 | 75 | 87 |
| Profit before tax | -382 | 909 | 227 | -10 | -7 | -4 | -2 | -15 | 130 | -7 | 42 | 269 | 1.188 |
| Tax | 47 | -0 | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 25 | 279 |
| Net profit | -429 | 909 | 229 | -8 | -7 | -4 | -2 | -15 | 130 | -7 | 42 | 244 | 908 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 174 | 0 | 0 | 1 | 1 | 1 | 2 | 0 | 1 | 1 | 587 | 5.442 | 6.626 |
| Equity | -1.265 | -356 | -127 | -135 | -143 | -146 | -149 | -164 | -34 | -41 | 551 | 795 | 1.704 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 545 |
| Short-term debt | 1.440 | 317 | 128 | 136 | 144 | 147 | 150 | 164 | 35 | 42 | 35 | 4.622 | 3.894 |
| Total debt | 1.440 | 317 | 128 | 136 | 144 | 147 | 150 | 164 | 35 | 42 | 35 | 4.622 | 4.439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — | |
ME Management | Management | 2002 | — | — |
P | Audit | 2005 | — | — |
JJ Audit | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SAMSINE INVEST ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Qurios Statsautoriseret Revisionsinteressentskab | Audit | 0 companies |
| Morten Egeriis-Maj | Management | 0 companies |
| PricewaterhouseCoopers | Audit | 0 companies |
| John Johansen | Audit | 0 companies |
| Oliver Egeriis-Maj | Board of Directors | 0 companies |
| Henning Bo Rasmussen | Board of Directors | 0 companies |
| Annette Egeriis-Maj | Chairman | 0 companies |