| Revenue | DKK 261,3M | +2% |
| EBITDA | DKK 9,7M | +54% |
| Net profit | DKK -5,8M | +25% |
| Total assets | DKK 244,5M | -5% |
| Equity | DKK 114M | -4% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Revenue | 205.178 | 255.771 | 261.332 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 3.578 | 6.347 | 9.748 |
| Depreciation & amort. | -12.038 | -12.070 | -13.889 |
| EBIT | -8.460 | -5.723 | -4.140 |
| Net financials | -3.652 | -4.293 | -1.475 |
| Profit before tax | -12.112 | -10.016 | -5.616 |
| Tax | -1.266 | -2.307 | 191 |
| Net profit | -10.846 | -7.708 | -5.807 |
| Item | 2013 | 2014 | 2015 |
|---|---|---|---|
| Total assets | 224.085 | 256.651 | 244.509 |
| Equity | 107.651 | 118.877 | 113.986 |
| Long-term debt | 35.379 | 29.469 | 23.342 |
| Short-term debt | 52.535 | 81.091 | 81.142 |
| Total debt | 87.914 | 110.560 | 104.483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SF Founder | Founder | 2012 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
AM Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
Polaris Private Equity III K/S | Company | 90.0% | 90.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Chief Executive Officer | 0 companies |
| Andreas Mühlig | Management | 0 companies |
| Peter Maigaard | Board of Directors | 0 companies |
| Allan Bach Pedersen | Board of Directors | 0 companies |
| Dr. Georgios Stamatelopoulos | Board of Directors | 0 companies |
| Jan Johan Kühl | Chairman | 0 companies |
| Dr. Wolfgang Eckert | Chairman | 0 companies |