| Revenue | DKK 1,4M | -27% |
| EBITDA | DKK 652K | +5% |
| Net profit | DKK 30K | -31% |
| Total assets | DKK 8,2M | -3% |
| Equity | DKK 2,2M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.188 | 3.865 | 3.996 | 4.372 | 2.864 | 4.374 | 4.170 | 3.977 | 1.435 | 1.981 | 1.449 |
| Staff expenses | -540 | -1.937 | -2.627 | -2.755 | -3.033 | -2.912 | -2.411 | -2.526 | -2.303 | -1.358 | -797 |
| EBITDA | 2.648 | 1.929 | 1.369 | 1.617 | -169 | 1.462 | 1.759 | 1.451 | 1.630 | 623 | 652 |
| Depreciation & amort. | 811 | 858 | -877 | -916 | -942 | -1.077 | -1.183 | -1.031 | 1.249 | -452 | -498 |
| EBIT | 1.838 | 1.070 | 493 | 701 | -1.111 | 385 | 576 | 421 | 381 | 171 | 153 |
| Net financials | -316 | -261 | -292 | -232 | -274 | -340 | -356 | -282 | -308 | -112 | -113 |
| Profit before tax | 1.522 | 809 | 200 | 469 | -1.385 | 45 | 220 | 139 | 72 | 59 | 41 |
| Tax | 287 | 321 | 68 | 166 | -223 | 76 | 102 | 97 | 23 | 16 | 11 |
| Net profit | 1.235 | 488 | 133 | 303 | -1.162 | -31 | 118 | 41 | 49 | 43 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.686 | 10.885 | 10.506 | 9.593 | 8.593 | 9.390 | 9.088 | 8.737 | 8.376 | 8.490 | 8.206 |
| Equity | 2.154 | 2.642 | 2.775 | 3.079 | 1.917 | 1.886 | 2.003 | 2.045 | 2.094 | 2.137 | 2.167 |
| Long-term debt | 2.341 | 1.023 | 0 | 0 | 0 | 0 | 0 | 65 | 1.661 | 1.622 | 1.639 |
| Short-term debt | 5.045 | 6.965 | 7.419 | 6.174 | 6.458 | 7.163 | 6.777 | 6.321 | 4.292 | 4.386 | 4.045 |
| Total debt | 7.386 | 7.988 | 7.419 | 6.174 | 6.458 | 7.163 | 6.777 | 6.386 | 5.952 | 6.007 | 5.683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
HK Management | Management | 2009 | — | — |
AS Founder | Founder | 2009 | — | — |
SK Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2009 | |
POLYFORM HOLDING A/S | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bendt | Chief Executive Officer | 0 companies |
| Henrik Kraft Scharling | Management | 0 companies |
| Air-Supply Sarl | Founder | 0 companies |
| Steen Kreiberg | Management | 0 companies |
| Klaus Gad | Chairman | 0 companies |
| Hans-Christian Ohrt | Board of Directors | 0 companies |
| Peter Thorsen | Chairman | 0 companies |
| Lone Buur Kreiberg | Board of Directors | 0 companies |
| Martin Engelberg Solander | Board of Directors | 0 companies |