| Revenue | DKK 7M | -5% |
| EBITDA | DKK 1,3M | -29% |
| Net profit | DKK 403K | -54% |
| Total assets | DKK 6,8M | -34% |
| Equity | DKK 4,5M | -32% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.478 | 4.826 | 4.963 | — | 5.837 | 6.254 | 6.373 | 7.290 | 8.186 | 7.175 | 7.153 | 7.367 | 6.975 |
| Staff expenses | -3.526 | -3.374 | -3.233 | -3.780 | -4.599 | -4.959 | -5.458 | -5.461 | -5.499 | -5.889 | -5.822 | -5.530 | -5.676 |
| EBITDA | 952 | 1.452 | 1.731 | 1.922 | 1.238 | 1.295 | 915 | 1.828 | 2.687 | 1.286 | 1.331 | 1.836 | 1.299 |
| Depreciation & amort. | -634 | -784 | -755 | -698 | -664 | -748 | -735 | -655 | -801 | -860 | -866 | -810 | -790 |
| EBIT | 318 | 668 | 975 | 1.224 | 574 | 547 | 180 | 1.172 | 1.887 | 426 | 465 | 1.027 | 509 |
| Net financials | -165 | -243 | -74 | -160 | -87 | -90 | -37 | -23 | -24 | 7 | 64 | 88 | 8 |
| Profit before tax | 153 | 424 | 901 | 1.064 | 487 | 457 | 143 | 1.149 | 1.863 | 433 | 528 | 1.114 | 517 |
| Tax | -155 | 78 | 163 | 164 | 107 | 100 | 30 | 253 | 411 | 95 | 116 | 245 | 114 |
| Net profit | 308 | 347 | 738 | 899 | 381 | 357 | 113 | 896 | 1.451 | 338 | 412 | 869 | 403 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.716 | 12.283 | 11.688 | 10.682 | 9.475 | 9.844 | 8.375 | 10.091 | 13.839 | 13.529 | 13.704 | 10.220 | 6.775 |
| Equity | 2.791 | 3.138 | 3.876 | 4.776 | 5.156 | 5.513 | 5.627 | 6.523 | 7.975 | 8.312 | 8.724 | 6.593 | 4.496 |
| Long-term debt | 2.484 | 1.994 | 1.327 | 854 | 0 | 0 | 0 | 209 | 1.646 | 1.196 | 752 | 285 | 0 |
| Short-term debt | 7.173 | 5.859 | 5.161 | 3.809 | 3.037 | 3.035 | 1.555 | 2.274 | 3.060 | 2.997 | 3.248 | 2.444 | 1.335 |
| Total debt | 9.657 | 7.853 | 6.488 | 4.663 | 3.037 | 3.035 | 1.555 | 2.483 | 4.706 | 4.193 | 4.000 | 2.729 | 1.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REGO SILICONES ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Brygmann | Chief Executive Officer | 0 companies |
| Bo Vincents | Board of Directors | 0 companies |
| Gunnar Norton Svendsen | Board of Directors | 0 companies |
| Simone Natasha Nielsen | Board of Directors | 0 companies |
| Christian Nikolai Mundeling Nielsen | Board of Directors | 0 companies |
| Michael Nicolaisen | Board of Directors | 0 companies |
| Thomas Peter Mundeling Nielsen | Chairman | 0 companies |