| Revenue | DKK 44K | -74% |
| EBITDA | DKK 44K | -74% |
| Net profit | DKK -232K | -109% |
| Total assets | DKK 370K | -44% |
| Equity | DKK 280K | -46% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -6 | -22 | -95 | -21 | -17 | -17 | -3 | 0 | 0 | 0 | 169 | 44 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -14 | -6 | -22 | -95 | -21 | -17 | -17 | -3 | -10 | -19 | -14 | 169 | 44 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -14 | -6 | -22 | -95 | -21 | -17 | -17 | -3 | -10 | -19 | -14 | 169 | 44 |
| Net financials | 572 | -575 | -203 | 479 | -1.536 | -433 | -743 | 103 | 429 | -127 | 24 | 2.472 | -266 |
| Profit before tax | 558 | -582 | -225 | 385 | -1.557 | -450 | -760 | 100 | 419 | -145 | 11 | 2.642 | -222 |
| Tax | -4 | -0 | -14 | -14 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 57 | 10 |
| Net profit | 561 | -582 | -211 | 399 | -1.557 | -450 | -760 | 100 | 419 | -145 | 11 | 2.584 | -232 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 931 | 958 | 1.542 | 1.328 | 115 | 54 | 79 | 277 | 282 | 346 | 437 | 663 | 370 |
| Equity | 713 | 132 | -65 | 339 | -1.221 | -1.681 | -2.435 | -2.330 | -1.918 | -2.065 | -2.063 | 521 | 280 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 218 | 826 | 1.606 | 988 | 1.096 | 1.598 | 2.078 | 2.283 | 2.201 | 2.410 | 2.500 | 142 | 90 |
| Total debt | 218 | 826 | 1.606 | 988 | 1.096 | 1.598 | 2.078 | 2.283 | 2.201 | 2.410 | 2.500 | 142 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
SA Management | Management | 2021 | — | — |
HC Management | Management | 2007 | — | — |
FS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LAM ApS | Company | 90.0% | 90.0% | 2011 |
SAMOTICO ApS | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Frederik Steffens | Chief Executive Officer | 0 companies |
| Søren Andreas Brandt Lam | Management | 0 companies |
| Henning Carl Simonsen | Management | 0 companies |
| Frederik Søren Frydenlund Lam | Chief Executive Officer | 0 companies |
| Tage Flemming Holck | Board of Directors | 0 companies |