| Revenue | DKK -30K | +500% |
| EBITDA | DKK -30K | -500% |
| Net profit | DKK 21,6M | +27% |
| Total assets | DKK 176,4M | +8% |
| Equity | DKK 156M | -4% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 0 | 0 | -29 | -5 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -58 | -63 | -29 | -5 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | -63 | -29 | -5 | -30 |
| Net financials | -2.518 | 7.602 | 5.426 | 17.083 | 21.609 |
| Profit before tax | -2.576 | 7.539 | 5.397 | 17.078 | 21.579 |
| Tax | -9 | -35 | -6 | 17 | -7 |
| Net profit | -2.567 | 7.574 | 5.403 | 17.061 | 21.586 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Total assets | 84.410 | 94.591 | 146.168 | 162.603 | 176.356 |
| Equity | 84.355 | 94.528 | 146.142 | 162.601 | 156.043 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 55 | 63 | 26 | 2 | 20.313 |
| Total debt | 55 | 63 | 26 | 2 | 20.313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NW Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
JJ Management | Management | 2015 | — | — |
SF Founder | Founder | 2012 | — | — |
MS Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
Polaris Private Equity III K/S | Company | 90.0% | 90.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels-Christian Worning | Chief Executive Officer | 0 companies |
| Jan Jakobsen | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Miranda Shui Yau Kong | Management | 0 companies |
| Simon Damkjær Wille | Board of Directors | 0 companies |
| Wai Yee Lam | Board of Directors | 0 companies |
| Chuk Kwan Wan | Chairman | 0 companies |
| Christoph Konrad Rubeli | Chairman | 0 companies |
| Florian Rolf Marquis | Board of Directors | 0 companies |
| Ellen Nikoline Felding | Board of Directors | 0 companies |
| Jan Johan Kühl | Chairman | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |