| Revenue | DKK 1M | -6% |
| EBITDA | DKK 1M | -6% |
| Net profit | DKK 609K | -8% |
| Total assets | DKK 26,4M | +1% |
| Equity | DKK 4,8M | +15% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 285 | 911 | 1.032 | 1.098 | 1.028 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 285 | 911 | 1.032 | 1.098 | 1.028 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | 285 | 911 | 1.032 | 1.098 | 1.028 |
| Net financials | -388 | -283 | -271 | -258 | -253 |
| Profit before tax | -103 | 627 | 762 | 841 | 775 |
| Tax | -25 | 134 | 169 | 175 | 166 |
| Net profit | -78 | 494 | 593 | 665 | 609 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 25.496 | 24.506 | 25.595 | 26.067 | 26.384 |
| Equity | 2.446 | 2.940 | 3.533 | 4.199 | 4.807 |
| Long-term debt | 15.874 | 15.377 | 14.877 | 14.373 | 13.865 |
| Short-term debt | 3.946 | 2.962 | 3.970 | 4.291 | 4.521 |
| Total debt | 19.820 | 18.339 | 18.847 | 18.664 | 18.386 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
SI Management | Management | 2024 |
JF Founder | Founder | 1993 |
HP Founder | Founder | 1993 |
| Former (3) | ||
JN Management | Management | 2000 – 2024 |
PN Audit | Audit | 1996 – 2004 |
AH Audit | Audit | 1993 – 1996 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Susan Irene Nørgaard Andersen | Management | 0 companies |
| Jette Nagel | Management | 0 companies |
| Poul Neumeyer | Audit | 0 companies |
| Arne Høxbro Larsen | Audit | 0 companies |
| John Flemming Pedersen | Founder | 0 companies |
| Hans Peter Madsen | Founder | 0 companies |