| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK 3K | — |
| Total assets | DKK 2,2M | +3% |
| Equity | DKK -11K | +19% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.900 | 1.862 | 2.239 | 1.836 | 625 | 30 | -4 | -4 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -1.701 | -1.717 | -1.756 | -1.749 | -951 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 199 | 145 | 483 | 87 | -326 | 30 | -4 | -4 | 0 | 0 | 0 | 0 | 0 |
| Depreciation & amort. | -198 | -206 | -200 | -131 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | -61 | 283 | -45 | -326 | 30 | -4 | -4 | 0 | 0 | 0 | 0 | 0 |
| Net financials | -22 | -257 | 280 | -3 | 0 | 0 | -1 | -1 | 0 | 0 | 0 | 0 | 3 |
| Profit before tax | -20 | -318 | 563 | -48 | -326 | 30 | -4 | -5 | 0 | 0 | 0 | 0 | 3 |
| Tax | -4 | -74 | 137 | -11 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | 1 |
| Net profit | -16 | -245 | 425 | -37 | -326 | 30 | -5 | -4 | 0 | 0 | 0 | 0 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.151 | 992 | 1.028 | 741 | 1.238 | 2.029 | 2.617 | 2.618 | 2.618 | 2.117 | 2.117 | 2.117 | 2.172 |
| Equity | 148 | -97 | 329 | 292 | -35 | -5 | -9 | -13 | -13 | -13 | -13 | -13 | -11 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.619 | 2.624 | 2.624 | 2.130 | 2.130 | 2.130 | 2.181 |
| Short-term debt | 1.003 | 1.089 | 699 | 449 | 1.273 | 2.034 | 7 | 7 | 7 | 0 | 0 | 0 | 1 |
| Total debt | 1.003 | 1.089 | 699 | 449 | 1.273 | 2.034 | 2.626 | 2.631 | 2.631 | 2.130 | 2.130 | 2.130 | 2.182 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISMANI HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Servet Ismani | Management | 0 companies |