| Revenue | DKK -38K | — |
| EBITDA | DKK -38K | -40% |
| Net profit | DKK 19,4M | -28% |
| Total assets | DKK 178,6M | +15% |
| Equity | DKK 171,9M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | — | 1 | 0 | 0 | 0 | -38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | -29 | -27 | -27 | -27 | -38 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | -29 | -27 | -27 | -27 | -38 |
| Net financials | 0 | 3.434 | -7.197 | 14.157 | 27.000 | 19.436 |
| Profit before tax | — | 3.405 | -7.224 | 14.130 | 26.973 | 19.399 |
| Tax | -0 | -7 | -7 | -6 | -6 | -3 |
| Net profit | — | 3.412 | -7.217 | 14.136 | 26.979 | 19.401 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 0 | 121.103 | 116.118 | 132.868 | 155.688 | 178.587 |
| Equity | — | 121.076 | 116.092 | 132.842 | 155.662 | 171.884 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 27 | 26 | 26 | 26 | 6.702 |
| Total debt | 0 | 27 | 26 | 26 | 26 | 6.702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2017 | — | — |
SF Founder | Founder | 2011 | — | — |
HB Management | Management | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
Polaris Private Equity III K/S | Company | 90.0% | 90.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Rinaldo | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Martin Stephan Welna | Board of Directors | 0 companies |
| Peter Maigaard | Board of Directors | 0 companies |
| Allan Bach Pedersen | Board of Directors | 0 companies |
| Henrik Teiwik | Board of Directors | 0 companies |
| Tormod Gunleiksrud | Chairman | 0 companies |
| Jan Johan Kühl | Chairman | 0 companies |