| Revenue | DKK 6,6M | +3% |
| EBITDA | DKK 416K | +125% |
| Net profit | DKK 300K | +531% |
| Total assets | DKK 5M | +12% |
| Equity | DKK 3,9M | +8% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.896 | 3.175 | 3.342 | 3.354 | 3.335 | 3.503 | 3.230 | 3.368 | 2.651 | 5.396 | 6.093 | 6.394 | 6.608 |
| Staff expenses | -1.811 | -2.098 | -2.436 | -2.493 | -2.815 | -3.009 | -2.987 | -3.504 | -3.172 | -3.780 | -5.364 | -6.209 | -6.192 |
| EBITDA | 1.085 | 1.077 | 906 | 862 | 520 | 493 | 243 | -136 | -521 | 1.616 | 729 | 185 | 416 |
| Depreciation & amort. | -419 | -218 | -78 | -54 | -59 | -248 | -84 | -46 | -64 | -88 | -94 | -124 | -78 |
| EBIT | 666 | 859 | 828 | 808 | 462 | 246 | 158 | -183 | -585 | 1.528 | 635 | 62 | 339 |
| Net financials | -36 | -24 | 1 | 20 | -0 | 0 | 0 | -5 | -8 | -15 | -20 | -1 | 51 |
| Profit before tax | 631 | 835 | 829 | 828 | 462 | 246 | 158 | -187 | -592 | 1.513 | 615 | 61 | 390 |
| Tax | 158 | 214 | 200 | 195 | -0 | -0 | -0 | -0 | -0 | 323 | 125 | 14 | 89 |
| Net profit | 473 | 621 | 628 | 633 | 462 | 246 | 158 | -187 | -592 | 1.191 | 490 | 48 | 300 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.093 | 1.360 | 1.936 | 2.477 | 2.812 | 3.595 | 3.530 | 4.289 | 3.433 | 4.217 | 4.417 | 4.437 | 4.970 |
| Equity | -143 | 478 | 1.106 | 1.739 | 2.201 | 2.447 | 2.605 | 2.418 | 1.825 | 3.016 | 3.506 | 3.553 | 3.854 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.236 | 882 | 829 | 738 | 611 | 1.149 | 926 | 1.871 | 1.608 | 1.202 | 911 | 884 | 1.116 |
| Total debt | 1.236 | 882 | 829 | 738 | 611 | 1.149 | 926 | 1.871 | 1.608 | 1.202 | 911 | 884 | 1.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NI Management | Management | 2008 | — | — |
SI Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISMANI HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Neset Ismani | Management | 0 companies |
| Servet Ismani | Chief Executive Officer | 0 companies |