| Revenue | DKK 82K | +17% |
| EBITDA | DKK 82K | +17% |
| Net profit | DKK 11K | +7% |
| Total assets | DKK 1,4M | +4% |
| Equity | DKK 514K | +2% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 0 | -9 | 91 | 139 | 112 | 144 | 70 | 82 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -4 | -4 | -9 | 91 | 139 | 112 | 144 | 70 | 82 |
| Depreciation & amort. | -0 | -0 | -4 | -4 | -16 | -16 | -17 | -18 | -19 |
| EBIT | -4 | -4 | -13 | 87 | 122 | 96 | 127 | 52 | 62 |
| Net financials | 0 | 0 | -7 | -28 | -27 | -25 | -43 | -46 | -48 |
| Profit before tax | -4 | -4 | -20 | 59 | 95 | 71 | 84 | 6 | 14 |
| Tax | -0 | -0 | -0 | 7 | 21 | 16 | 19 | -5 | 3 |
| Net profit | -4 | -4 | -20 | 52 | 74 | 55 | 65 | 11 | 11 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 290 | 266 | 1.429 | 1.394 | 1.417 | 1.400 | 1.418 | 1.375 | 1.429 |
| Equity | 269 | 265 | 245 | 297 | 371 | 426 | 492 | 502 | 514 |
| Long-term debt | 0 | 0 | 953 | 951 | 859 | 776 | 726 | 669 | 721 |
| Short-term debt | 21 | 1 | 231 | 139 | 168 | 175 | 168 | 177 | 164 |
| Total debt | 21 | 1 | 1.183 | 1.090 | 1.027 | 952 | 893 | 845 | 884 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sparekassen Danmark | Company | 5.0% | 5.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Immersen | Management | 0 companies |
| Søren Hammer Stenstrup | Chairman | 0 companies |
| Torben Kirk Overgaard Nielsen | Board of Directors | 0 companies |
| Søren Denker Pedersen | Board of Directors | 0 companies |
| Tommy Brix Jørgensen | Board of Directors | 0 companies |
| Michael Christensen | Board of Directors | 0 companies |
| Poul Erling Nørgaard Larsen | Board of Directors | 0 companies |