| Revenue | DKK 2,7M | +189% |
| EBITDA | DKK 1,7M | +7472% |
| Net profit | DKK 1,1M | +677% |
| Total assets | DKK 3,9M | +68% |
| Equity | DKK 2,2M | +108% |
| Employees | 3 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.643 | 1.427 | 1.364 | 1.696 | 1.796 | 1.733 | 1.858 | 1.845 | 803 | 1.375 | 951 | 2.748 |
| Staff expenses | -1.516 | -1.346 | -1.182 | -1.259 | -1.359 | -1.262 | -1.324 | -1.391 | -960 | -858 | -928 | -1.047 |
| EBITDA | 126 | 81 | 182 | 437 | 437 | 471 | 534 | 454 | -157 | 517 | 22 | 1.701 |
| Depreciation & amort. | -0 | -0 | -44 | -125 | -154 | -164 | -244 | -232 | -230 | -275 | -265 | -222 |
| EBIT | 126 | 81 | 138 | 312 | 283 | 307 | 290 | 223 | -387 | 242 | -242 | 1.479 |
| Net financials | -12 | -4 | -22 | -26 | -11 | -3 | -24 | -55 | -22 | -14 | -13 | -8 |
| Profit before tax | 115 | 78 | 116 | 286 | 272 | 304 | 266 | 167 | -409 | 228 | -255 | 1.471 |
| Tax | 30 | 17 | 7 | 63 | 75 | 70 | 55 | 37 | -84 | 51 | -56 | 324 |
| Net profit | 85 | 60 | 109 | 223 | 197 | 234 | 211 | 131 | -325 | 177 | -199 | 1.147 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 706 | 847 | 1.373 | 1.619 | 1.623 | 1.818 | 2.089 | 3.761 | 2.792 | 2.698 | 2.327 | 3.905 |
| Equity | 245 | 305 | 414 | 637 | 834 | 1.068 | 1.280 | 1.410 | 1.085 | 1.262 | 1.063 | 2.210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 50 | 43 | 716 | 671 | 626 | 580 | 535 |
| Short-term debt | 432 | 523 | 944 | 977 | 779 | 676 | 726 | 1.558 | 899 | 767 | 683 | 1.134 |
| Total debt | 432 | 523 | 944 | 977 | 779 | 726 | 769 | 2.274 | 1.570 | 1.393 | 1.264 | 1.669 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2013 | — | — |
DB Management | Management | 2013 | — | — |
DS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STELLA POLARIS HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
DANIEL STERNDORF HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Molsing | Management | 0 companies |
| Daniel Bertel Sterndorf | Management | 0 companies |
| Daniel Schøller Jørgensen | Management | 0 companies |
| Leif Kim Sørensen | Chairman | 0 companies |
| Jens Severin Stephensen | Chairman | 0 companies |
| Jørgen Ivan Molsing | Board of Directors | 0 companies |
| Ove Hygum | Board of Directors | 0 companies |