| Revenue | DKK 10,2M | +15% |
| EBITDA | DKK 1,3M | +5% |
| Net profit | DKK 934K | +6% |
| Total assets | DKK 6,3M | +5% |
| Equity | DKK 1,4M | +3% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 5.808 | 7.731 | 7.360 | 8.923 | 10.240 |
| Staff expenses | -5.175 | -6.847 | -6.637 | -7.666 | -8.920 |
| EBITDA | 633 | 885 | 723 | 1.257 | 1.321 |
| Depreciation & amort. | -38 | -39 | -26 | -14 | -8 |
| EBIT | 595 | 846 | 697 | 1.243 | 1.313 |
| Net financials | -56 | -52 | -76 | -108 | -115 |
| Profit before tax | 539 | 794 | 621 | 1.135 | 1.198 |
| Tax | 120 | 175 | 137 | 251 | 264 |
| Net profit | 419 | 618 | 484 | 884 | 934 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.390 | 5.057 | 5.607 | 5.990 | 6.297 |
| Equity | 1.307 | 1.425 | 841 | 1.325 | 1.360 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.852 | 3.555 | 4.700 | 4.534 | 4.795 |
| Total debt | 2.852 | 3.555 | 4.700 | 4.534 | 4.795 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SI Management | Management | 2003 |
CB | Founder | 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2013 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Iversen | Management | 0 companies |
| Christian Bregenfeldt Schöler | Founder | 0 companies |