| Revenue | DKK 210K | — |
| EBITDA | DKK -1,2M | +25% |
| Net profit | DKK -1,5M | -126% |
| Total assets | DKK 174,5M | -1% |
| Equity | DKK 173,7M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | 210 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.823 | -589 | -3.796 | -3.396 | -2.990 | -3.991 | -1.658 | -1.316 | -1.590 | -1.374 | -1.431 | -1.332 | -1.644 | -1.236 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.823 | -589 | -3.796 | -3.396 | -2.990 | -3.991 | -1.658 | -1.316 | -1.590 | -1.374 | -1.431 | -1.332 | -1.644 | -1.236 |
| Net financials | -3.998 | 16.483 | 19.410 | 15.270 | 9.322 | 48.487 | -7.587 | 2.363 | 6.193 | 26.341 | 11.372 | 26.246 | 9.777 | 81 |
| Profit before tax | -2.175 | 15.894 | 15.614 | 11.874 | 6.332 | 44.355 | -9.324 | 927 | 4.381 | 24.967 | 9.778 | 24.911 | 8.087 | -1.186 |
| Tax | 1.014 | 4.017 | 3.837 | 1.224 | 998 | 7.184 | -3.043 | -769 | 574 | 4.906 | -2.750 | 2.113 | 2.245 | 317 |
| Net profit | -3.189 | 11.877 | 11.777 | 10.650 | 5.334 | 37.171 | -6.281 | 1.696 | 3.807 | 20.061 | 12.528 | 22.798 | 5.842 | -1.503 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 60.372 | 74.127 | 90.338 | 95.569 | 100.906 | 143.576 | 130.626 | 132.632 | 136.341 | 148.329 | 156.249 | 170.906 | 176.741 | 174.451 |
| Equity | 59.974 | 71.851 | 83.628 | 94.278 | 99.612 | 136.783 | 130.502 | 132.198 | 136.005 | 146.066 | 148.594 | 169.392 | 175.234 | 173.731 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 398 | 2.276 | 6.710 | 1.291 | 1.294 | 6.793 | 124 | 434 | 336 | 2.263 | 7.655 | 1.514 | 1.507 | 720 |
| Total debt | 398 | 2.276 | 6.710 | 1.291 | 1.294 | 6.793 | 124 | 434 | 336 | 2.263 | 7.655 | 1.514 | 1.507 | 720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PGI INVEST ApS | Company | 33.3% | 0.0% | 2016 |
JGI INVEST ApS | Company | 33.3% | 0.0% | 2016 |
SIV INVEST ApS | Company | 25.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Iversen | Management | 0 companies |