| Revenue | DKK 2,5M | +9% |
| EBITDA | DKK 652K | +62% |
| Net profit | DKK -291K | -53% |
| Total assets | DKK 4,5M | -11% |
| Equity | DKK 1,1M | -20% |
| Employees | 3 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | -30 | 1.007 | 1.387 | 1.540 | 1.474 | 2.260 | 2.475 |
| Staff expenses | -0 | -0 | -86 | -0 | -465 | -1.857 | -1.823 |
| EBITDA | -30 | 1.007 | 1.302 | 1.540 | 1.010 | 403 | 652 |
| Depreciation & amort. | -11 | -158 | -149 | -146 | -583 | -642 | -1.025 |
| EBIT | -41 | 849 | 1.153 | 1.393 | 427 | -239 | -373 |
| Net financials | 0 | -26 | -6 | -9 | -12 | -3 | -3 |
| Profit before tax | -41 | 823 | 1.147 | 1.384 | 415 | -243 | -376 |
| Tax | -6 | 181 | 253 | 305 | 92 | -52 | -85 |
| Net profit | -35 | 642 | 894 | 1.079 | 323 | -190 | -291 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.302 | 2.706 | 2.587 | 4.194 | 4.744 | 5.012 | 4.459 |
| Equity | 25 | 667 | 961 | 1.291 | 1.613 | 1.423 | 1.132 |
| Long-term debt | 940 | 706 | 272 | 1.043 | 613 | 0 | 0 |
| Short-term debt | 215 | 1.174 | 1.213 | 1.458 | 2.119 | 3.243 | 3.066 |
| Total debt | 1.155 | 1.879 | 1.485 | 2.501 | 2.733 | 3.243 | 3.066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VESTPOL INVEST A/S | Company | 50.0% | 50.0% | 2022 |
JAKOB LOSE HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
C8 HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Ingemann Lorentzen | Chief Executive Officer | 0 companies |
| Peter Steen Jørgensen | Board of Directors | 0 companies |
| Jakob Lose | Board of Directors | 0 companies |
| Thomas Lyngsø Helt | Board of Directors | 0 companies |
| Marco Dalhoff Æbelø MacArtney | Board of Directors | 0 companies |
| Per Bank Lauridsen | Chairman | 0 companies |