| Revenue | DKK -103K | — |
| EBITDA | DKK -103K | -94% |
| Net profit | DKK -283,7M | -50017% |
| Total assets | DKK 208K | -100% |
| Equity | DKK 118K | -100% |
| Employees | — | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | 0 | 0 | 0 | 862.827 | 1.111.232 | 0 | 0 | -103 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -207.639 | -275.610 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | -54 | -383 | -78 | 98.469 | 101.488 | -65 | -53 | -103 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20.647 | -29.063 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | -54 | -383 | -78 | 77.822 | 72.425 | -65 | -53 | -103 |
| Net financials | 0 | 0 | 0 | 0 | 0 | -17.940 | -750 | -606 | -17.162 | -31.158 | -632 | -673 | -274.616 |
| Profit before tax | — | — | — | — | — | -17.994 | -1.065 | -685 | 54.562 | 24.663 | -697 | -726 | -274.719 |
| Tax | -0 | -0 | -0 | -0 | -0 | -156 | -88 | -564 | 4.646 | 11.848 | -153 | -160 | 8.941 |
| Net profit | — | — | — | — | — | -17.839 | -978 | -120 | 49.916 | 12.815 | -544 | -566 | -283.660 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 260.782 | 275.298 | 275.778 | 1.027.947 | 998.942 | 283.180 | 283.381 | 208 |
| Equity | — | — | — | — | — | 252.376 | 266.486 | 266.366 | 498.132 | 507.109 | 272.814 | 272.248 | 118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7.056 | 8.635 | 8.332 | 307.282 | 274.415 | 10.212 | 10.972 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 1.350 | 177 | 1.080 | 215.933 | 208.437 | 154 | 161 | 90 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 8.406 | 8.812 | 9.412 | 523.365 | 485.579 | 10.366 | 11.133 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — | |
SF Unofficial title | Unofficial title | 2020 | — | — |
JJ Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POLARIS PRIVATE EQUITY II K/S | Company | 90.0% | 90.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Søren Fogh | Unofficial title | 0 companies |
| Jan Johan Kühl | Management | 0 companies |
| Allan Bach Pedersen | Board of Directors | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |