| Revenue | DKK 1,2M | -36% |
| EBITDA | DKK 160K | -70% |
| Net profit | DKK 64K | -82% |
| Total assets | DKK 574K | -43% |
| Equity | DKK 189K | -72% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.159 | 1.284 | 750 | 164 | 960 | 1.794 | 2.397 | 1.897 | 1.217 |
| Staff expenses | -651 | -970 | -937 | -256 | -501 | -1.142 | -2.293 | -1.372 | -1.057 |
| EBITDA | 507 | 313 | -187 | -92 | 459 | 652 | 103 | 525 | 160 |
| Depreciation & amort. | -83 | -135 | -48 | -77 | -98 | -80 | -152 | -76 | -77 |
| EBIT | 424 | 178 | -234 | -169 | 360 | 572 | -48 | 449 | 83 |
| Net financials | -4 | -3 | -2 | 0 | -20 | -17 | 1 | -2 | -0 |
| Profit before tax | 420 | 175 | -236 | -169 | 340 | 555 | -47 | 448 | 83 |
| Tax | 110 | 53 | 30 | -0 | -0 | 103 | -12 | 99 | 18 |
| Net profit | 310 | 122 | -266 | -169 | 340 | 452 | -35 | 348 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 826 | 716 | 982 | 407 | 1.001 | 1.259 | 1.203 | 1.003 | 574 |
| Equity | 386 | 413 | 97 | -71 | 268 | 721 | 685 | 684 | 189 |
| Long-term debt | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 351 | 304 | 884 | 479 | 733 | 539 | 518 | 319 | 385 |
| Total debt | 440 | 304 | 884 | 479 | 733 | 539 | 518 | 319 | 385 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Audit | Audit | 2011 | — | — |
GA Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 | |
SIVI Holding af 2018 ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Cortsen | Audit | 0 companies |
| Gunhild Askehave Rassov | Management | 0 companies |