| Revenue | DKK 324K | +6% |
| EBITDA | DKK 324K | +6% |
| Net profit | DKK 139K | +6% |
| Total assets | DKK 5,6M | +5% |
| Equity | DKK 989K | +16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 489 | 499 | 498 | 499 | 499 | 466 | 345 | 326 | 219 | 301 | 276 | 302 | 304 | 324 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 323 | 342 | 353 | 372 | 310 | 303 | 345 | 326 | 219 | 301 | 276 | 302 | 304 | 324 |
| Depreciation & amort. | 263 | 96 | 96 | -96 | -96 | -96 | -96 | -96 | -96 | -91 | -93 | -105 | -105 | -105 |
| EBIT | 60 | 246 | 256 | 276 | 214 | 207 | 249 | 230 | 123 | 209 | 183 | 197 | 199 | 219 |
| Net financials | -86 | -82 | -79 | -71 | -67 | -63 | -59 | -61 | -59 | -30 | -37 | -21 | -31 | -40 |
| Profit before tax | -27 | 164 | 178 | 205 | 147 | 144 | 190 | 170 | 65 | 179 | 146 | 176 | 168 | 179 |
| Tax | -7 | -24 | 22 | 26 | -88 | 32 | 42 | 37 | 14 | 39 | 32 | 39 | 37 | 39 |
| Net profit | -20 | 188 | 156 | 178 | 235 | 113 | 148 | 132 | 51 | 140 | 114 | 137 | 131 | 139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.101 | 4.470 | 4.637 | 3.799 | 3.881 | 4.958 | 5.094 | 5.194 | 4.499 | 4.719 | 4.909 | 5.101 | 5.371 | 5.619 |
| Equity | — | 1.315 | 1.471 | 1.649 | 1.884 | 1.997 | 2.145 | 2.277 | 2.327 | 2.467 | 2.581 | 2.718 | 849 | 989 |
| Long-term debt | 2.888 | 2.725 | 2.554 | 2.374 | 2.188 | 1.995 | 1.792 | 1.580 | 200 | 200 | 200 | 200 | 200 | 200 |
| Short-term debt | 1.159 | 1.215 | 1.319 | 414 | 474 | 1.539 | 1.635 | 1.715 | 1.667 | 1.756 | 1.847 | 1.879 | 4.041 | 4.172 |
| Total debt | 2.703 | 2.678 | 2.696 | 1.701 | 1.668 | 2.636 | 2.631 | 2.606 | 1.867 | 1.956 | 2.047 | 2.079 | 4.241 | 4.372 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BF Management | Management | 1998 | — | — |
GO Founder | Founder | 1986 | — | — |
SO Founder | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Deputy Chairman | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIO HOLDING ApS | Company | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Benny Flemming Munksgaard | Management | 0 companies |
| Gunnar Olsen | Founder | 0 companies |
| Søren Olesen | Founder | 0 companies |
| Poul Erik Hansen | Board of Directors | 0 companies |
| Flemming Emdal Madsen | Board of Directors | 0 companies |
| Aksel Frode Stenvang | Deputy Chairman | 0 companies |
| Ole Lind Hansen | Board of Directors | 0 companies |