| Revenue | DKK 129K | +1% |
| EBITDA | DKK 129K | +1% |
| Net profit | DKK -1,3M | -9238% |
| Total assets | DKK 4,2M | -23% |
| Equity | DKK -40K | -103% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 293 | 345 | 263 | 376 | 194 | 67 | 161 | 127 | 129 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 293 | 345 | 263 | 376 | 194 | 67 | 161 | 127 | 129 |
| Depreciation & amort. | 22 | -22 | 22 | 22 | -22 | -22 | -22 | -22 | -1.476 |
| EBIT | 270 | 323 | 241 | 354 | 172 | 45 | 139 | 105 | -1.347 |
| Net financials | -234 | -77 | -324 | -251 | -95 | 145 | -103 | -81 | 145 |
| Profit before tax | 36 | 246 | -83 | 103 | 78 | 190 | 36 | 24 | -1.202 |
| Tax | 34 | 60 | -18 | 24 | 19 | 47 | 13 | 10 | 60 |
| Net profit | 2 | 186 | -65 | 79 | 58 | 143 | 23 | 14 | -1.262 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.613 | 5.526 | 5.501 | 5.445 | 5.402 | 5.421 | 5.440 | 5.392 | 4.168 |
| Equity | 783 | 969 | 904 | 983 | 1.041 | 1.185 | 1.208 | 1.221 | -40 |
| Long-term debt | 0 | 0 | 0 | 5.728 | 3.495 | 2.988 | 2.817 | 2.544 | 0 |
| Short-term debt | 4.811 | 4.545 | 4.597 | 853 | 866 | 1.248 | 1.415 | 1.626 | 4.208 |
| Total debt | 4.811 | 4.545 | 4.597 | 4.459 | 4.361 | 4.236 | 4.232 | 4.171 | 4.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Unofficial title | Unofficial title | 2021 | — | — |
SI Founder | Founder | 2007 | — | — |
SI Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Keller Hendriksen | Unofficial title | 0 companies |
| Sten Ingemar Bagert | Founder | 0 companies |
| Sten Ingemar Bagert | Chief Executive Officer | 0 companies |