| Revenue | DKK 1,4M | -2% |
| EBITDA | DKK 230K | +232% |
| Net profit | DKK 163K | +206% |
| Total assets | DKK 3,7M | +75% |
| Equity | DKK 1,6M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -643 | 3.147 | 3.261 | 1.352 | 1.204 | 1.747 | 2.125 | 2.164 | 3.727 | 6.795 | 3.029 | 2.413 | 1.411 | 1.383 |
| Staff expenses | -0 | -2.382 | -1.990 | -1.365 | -1.239 | -1.360 | -1.443 | -1.536 | -2.595 | -3.016 | -2.125 | -2.091 | -1.585 | -1.153 |
| EBITDA | -1 | 765 | 1.271 | -13 | -35 | 388 | 682 | 628 | 1.132 | 3.779 | 904 | 277 | -174 | 230 |
| Depreciation & amort. | -0 | -40 | -20 | -37 | -26 | -19 | -23 | -13 | -13 | -21 | -21 | -17 | -21 | -19 |
| EBIT | -1 | 725 | 1.251 | -50 | -61 | 369 | 660 | 615 | 1.120 | 3.758 | 883 | 260 | -196 | 211 |
| Net financials | -75 | -73 | -52 | -22 | 0 | -4 | 0 | -1 | -14 | -24 | -6 | -2 | 1 | -3 |
| Profit before tax | 74 | 652 | 1.199 | -72 | -61 | 364 | 660 | 614 | 1.106 | 3.734 | 877 | 258 | -194 | 208 |
| Tax | 7 | -0 | 309 | -15 | -12 | 83 | 150 | 142 | 255 | 858 | 208 | 60 | -40 | 46 |
| Net profit | 67 | 495 | 890 | -58 | -49 | 282 | 509 | 472 | 851 | 2.876 | 670 | 198 | -154 | 163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.152 | 0 | 2.128 | 1.414 | 1.262 | 1.414 | 2.178 | 3.146 | 4.516 | 7.498 | 3.262 | 2.552 | 2.130 | 3.722 |
| Equity | 338 | 0 | 1.228 | 731 | 682 | 963 | 1.273 | 1.745 | 2.095 | 4.471 | 2.141 | 2.089 | 1.685 | 1.597 |
| Long-term debt | -249 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -564 | 0 | 900 | 683 | 580 | 451 | 906 | 1.400 | 2.409 | 2.955 | 1.118 | 433 | 441 | 2.101 |
| Total debt | -813 | 0 | 900 | 683 | 580 | 451 | 906 | 1.400 | 2.409 | 2.955 | 1.118 | 433 | 441 | 2.101 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PF Management | Management | 2008 | — | — |
HB Management | Management | 2008 | — | — |
SM Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIK HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Frederik Pedersen | Management | 0 companies |
| Henning Biil | Management | 0 companies |
| Steen Michael Sørensen | Management | 0 companies |