| Revenue | DKK 370K | -66% |
| EBITDA | DKK -333K | -388% |
| Net profit | DKK -267K | -404% |
| Total assets | DKK 4,3M | -27% |
| Equity | DKK 4M | -23% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -138 | -53 | 206 | 169 | 502 | 837 | 825 | 2.672 | 2.357 | 4.488 | 1.073 | 370 |
| Staff expenses | -7 | -4 | -64 | -58 | -97 | -812 | -724 | -1.034 | -617 | -907 | -958 | -703 |
| EBITDA | -145 | -57 | 142 | 112 | 405 | 25 | 101 | 1.638 | 1.740 | 3.581 | 116 | -333 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -16 |
| EBIT | -145 | -57 | 142 | 112 | 405 | 25 | 101 | 1.638 | 1.740 | 3.581 | 110 | -349 |
| Net financials | -0 | -11 | -14 | -14 | 2 | -2 | -11 | -32 | -49 | -36 | 10 | 10 |
| Profit before tax | -145 | -68 | 128 | 98 | 407 | 24 | 90 | 1.606 | 1.691 | 3.545 | 121 | -339 |
| Tax | -33 | -12 | 28 | 22 | 91 | 9 | 23 | 355 | 377 | 785 | 33 | -72 |
| Net profit | -113 | -56 | 100 | 75 | 316 | 15 | 67 | 1.251 | 1.314 | 2.759 | 88 | -267 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 626 | 1.043 | 1.573 | 1.458 | 1.711 | 2.473 | 2.195 | 3.909 | 5.065 | 6.753 | 5.864 | 4.299 |
| Equity | 387 | 331 | 431 | 506 | 822 | 537 | 604 | 1.854 | 3.168 | 5.651 | 5.239 | 4.019 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 238 | 712 | 1.142 | 951 | 889 | 1.936 | 1.558 | 2.055 | 1.897 | 1.103 | 623 | 279 |
| Total debt | 238 | 712 | 1.142 | 951 | 889 | 1.936 | 1.591 | 2.055 | 1.897 | 1.103 | 623 | 279 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POLARIS GEMS ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Sidsel Dalby Glerup | Management | 0 companies |
| Rasmus Dalby Glerup | Board of Directors | 0 companies |
| Ernst Glerup | Board of Directors | 0 companies |
| Jytte Dalby Glerup | Board of Directors | 0 companies |