| Revenue | DKK -672K | -48% |
| EBITDA | DKK -3,4M | +15% |
| Net profit | DKK -3,3M | -14% |
| Total assets | DKK 6,8M | -43% |
| Equity | DKK 5,3M | +404% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.593 | 1.282 | 1.452 | 1.684 | 1.672 | 1.431 | 1.772 | 2.047 | 617 | 663 | 886 | -660 | -1.301 | -672 |
| Staff expenses | -1.283 | -1.335 | -1.320 | -1.453 | -1.474 | -1.477 | -1.532 | -1.618 | -1.416 | -1.512 | -1.422 | -1.358 | -2.744 | -2.755 |
| EBITDA | 309 | -53 | 132 | 231 | 198 | -46 | 240 | 428 | -799 | -849 | -536 | -2.018 | -4.045 | -3.428 |
| Depreciation & amort. | -55 | -106 | -76 | -78 | -107 | -169 | -170 | -90 | -26 | -0 | -0 | -5 | -30 | -30 |
| EBIT | 254 | -159 | 56 | 153 | 91 | -215 | 70 | 338 | -825 | -849 | -536 | -2.023 | -4.075 | -3.458 |
| Net financials | 58 | 224 | 161 | -36 | -40 | 371 | -619 | 1.598 | 466 | 435 | -1.017 | 1.194 | 370 | -749 |
| Profit before tax | 312 | 65 | 217 | 118 | 52 | 155 | -549 | 1.936 | -359 | -414 | -1.553 | -829 | -3.705 | -4.207 |
| Tax | 79 | 16 | 182 | 26 | 12 | 35 | -120 | 426 | -79 | -90 | -342 | -178 | -815 | -925 |
| Net profit | 233 | 49 | 35 | 91 | 40 | 120 | -428 | 1.510 | -280 | -325 | -1.211 | -651 | -2.890 | -3.282 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.359 | 5.510 | 4.955 | 5.200 | 5.388 | 15.636 | 16.033 | 15.907 | 12.978 | 12.541 | 12.825 | 12.809 | 11.941 | 6.751 |
| Equity | 1.763 | 1.812 | 1.848 | 1.939 | 1.979 | 2.099 | 1.670 | 3.180 | 2.900 | 2.575 | 1.364 | 1.013 | 1.045 | 5.263 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.993 | 12.193 | 12.420 | 10.648 | 7.842 | 7.000 | 7.000 | 7.000 | 7.000 | 0 |
| Short-term debt | 4.596 | 3.698 | 3.108 | 3.261 | 1.412 | 1.344 | 1.943 | 2.079 | 2.237 | 2.966 | 4.461 | 4.797 | 3.896 | 1.489 |
| Total debt | 4.596 | 3.698 | 3.108 | 3.261 | 3.405 | 13.537 | 14.363 | 12.727 | 10.079 | 9.966 | 11.461 | 11.797 | 10.896 | 1.489 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Management | Management | 2002 | — | — |
ET | Audit | 1987 | — | — |
IS Management | Management | 2003 | — | — |
SH Management | Management | 2001 | — | — |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIBBERN HOLDING ApS | Company | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Ihlemann | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Irena Sibbern | Management | 0 companies |
| Steen Hummeluhr | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Bjørn Georg Anfindsen Sibbern | Chairman | 0 companies |
| Sven Høy Westergaard | Board of Directors | 0 companies |
| Aase Marie Nexø Sibbern | Board of Directors | 0 companies |
| Jeppe Opstrup | Board of Directors | 0 companies |
| Benny Persson | Board of Directors | 0 companies |
| Jørn Kiel | Board of Directors | 0 companies |
| Jens Terkel Lund-Nielsen | Board of Directors | 0 companies |
| Carl Johan Olov Nilsson | Board of Directors | 0 companies |
| Jørn Stougaard Neumann | Board of Directors | 0 companies |
| Ulla Birgitte Ecksteen Ramsing | Board of Directors | 0 companies |