| Revenue | DKK 891K | -847% |
| EBITDA | DKK -1,3M | +35% |
| Net profit | DKK -1,7M | +25% |
| Total assets | DKK 15,7M | -12% |
| Equity | DKK 13,6M | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 4.996 | 5.076 | 5.762 | 5.660 | -119 | 891 |
| Staff expenses | -4.345 | -4.178 | -4.472 | -5.268 | -1.855 | -2.183 |
| EBITDA | 651 | 899 | 1.291 | 392 | -1.974 | -1.292 |
| Depreciation & amort. | 811 | 812 | 808 | 799 | 407 | -15 |
| EBIT | -161 | 87 | 483 | -407 | -2.381 | -1.307 |
| Net financials | -3.032 | 212 | 298 | 25 | 150 | -375 |
| Profit before tax | -3.193 | 299 | 781 | -382 | -2.231 | -1.682 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.193 | 299 | 781 | -382 | -2.231 | -1.682 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 19.186 | 18.722 | 20.532 | 19.517 | 17.874 | 15.700 |
| Equity | 16.773 | 17.072 | 17.853 | 17.471 | 15.240 | 13.559 |
| Long-term debt | 71 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.671 | 879 | 2.047 | 1.550 | 2.107 | 1.725 |
| Total debt | 1.742 | 879 | 2.047 | 1.550 | 2.107 | 1.725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Founder | Founder | 2005 | — | — |
PM Unofficial title | Unofficial title | 2018 | — | — |
CD Management | Management | 2006 | — | — |
YC Management | Management | 2005 | — | — |
CA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
HB Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2005 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sebastian Ingversen | Founder | 0 companies |
| Piya Mukherjee | Unofficial title | 0 companies |
| Charles-Hubert Déry | Management | 0 companies |
| Yves Charbonneau | Management | 0 companies |
| Christian Andersen | Chief Executive Officer | 0 companies |
| Henrik Beck-Bang | Management | 0 companies |
| Collette Lapointe | Board of Directors | 0 companies |
| Carl Cassista | Chairman | 0 companies |
| Eric Robichaud | Board of Directors | 0 companies |
| Eric Carrier | Board of Directors | 0 companies |
| Yves Coderre | Board of Directors | 0 companies |
| Bent Pedersen | Board of Directors | 0 companies |
| Avi Zisman | Chairman | 0 companies |
| Erik Labbé | Board of Directors | 0 companies |
| Eric Robichaud | Board of Directors | 0 companies |
| Danny Pellerin | Board of Directors | 0 companies |