| Revenue | DKK 1,3M | +24% |
| EBITDA | DKK -219K | +43% |
| Net profit | DKK 8M | +26% |
| Total assets | DKK 230,8M | +2% |
| Equity | DKK 225M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 146 | 387 | 424 | 70 | 597 | 233 | -127 | -208 | -205 | -12 | 1.587 | 1.034 | 1.280 |
| Staff expenses | -1.659 | -1.619 | -1.822 | -2.211 | -1.377 | -1.019 | -1.245 | -1.228 | -1.295 | -1.402 | -1.369 | -1.419 | -1.499 |
| EBITDA | -1.267 | -1.231 | -1.398 | -2.141 | -780 | -786 | -1.372 | -1.436 | -1.540 | -1.414 | 219 | -384 | -219 |
| Depreciation & amort. | 123 | -39 | -39 | -39 | -39 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.390 | -1.270 | -1.437 | -2.180 | -819 | -786 | -1.372 | -1.436 | -1.540 | -1.414 | 219 | -384 | -219 |
| Net financials | 2.482 | 4.640 | 8.128 | 7.573 | 45.753 | 36.026 | -5.583 | 6.482 | 27.643 | 32.174 | 19.468 | 6.826 | 8.356 |
| Profit before tax | 1.092 | 3.371 | 6.691 | 5.393 | 44.934 | 35.240 | -6.955 | 5.046 | 26.103 | 30.760 | 19.687 | 6.441 | 8.136 |
| Tax | -462 | 15 | -364 | -546 | -254 | -273 | -153 | -137 | -443 | -360 | 124 | 39 | 96 |
| Net profit | 1.554 | 3.356 | 7.056 | 5.939 | 45.189 | 35.513 | -6.802 | 5.184 | 26.546 | 31.120 | 19.563 | 6.402 | 8.041 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 47.653 | 65.169 | 54.386 | 68.988 | 111.847 | 156.027 | 114.127 | 108.822 | 131.955 | 181.623 | 215.261 | 225.655 | 230.816 |
| Equity | 36.558 | 52.713 | 39.228 | 51.348 | 92.197 | 127.010 | 111.734 | 104.460 | 127.797 | 176.724 | 211.969 | 218.988 | 225.029 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.503 | 10.907 | 14.276 | 17.641 | 19.650 | 29.016 | 2.393 | 4.343 | 4.158 | 4.899 | 3.291 | 6.668 | 5.787 |
| Total debt | 8.503 | 10.907 | 14.276 | 17.641 | 19.650 | 29.016 | 2.393 | 4.362 | 4.158 | 4.899 | 3.291 | 6.668 | 5.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1998 | — | — |
SI Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SØREN IMPGAARD NIELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
JENS IMPGAARD NIELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Søren Impgaard Nielsen | Chief Executive Officer | 0 companies |
| Lars Impgaard Nielsen | Board of Directors | 0 companies |
| Jens Impgaard Nielsen | Chairman | 0 companies |
| Bodil Sørensen | Board of Directors | 0 companies |