| Revenue | — | — |
| EBITDA | DKK -79K | +97% |
| Net profit | DKK -78K | +100% |
| Total assets | DKK 162K | -53% |
| Equity | DKK 124K | -39% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | — | 148.117 | 148.117 | 148.117 | — | — | — | — |
| Staff expenses | -0 | -5.318 | -5.735 | -4.786 | -4.803 | -0 | -0 | -0 | -0 |
| EBITDA | -463 | -2.494 | -3.892 | -1.330 | -2.534 | -3.645 | -4.506 | -2.515 | -79 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -463 | -2.494 | -3.892 | -1.330 | -2.534 | -3.645 | -4.506 | -2.515 | -79 |
| Net financials | 1.362 | 15.686 | -28.641 | -25.542 | -69.083 | -24.336 | 2.678 | -38.848 | 1 |
| Profit before tax | 899 | 13.192 | -32.533 | -26.872 | -71.617 | -27.981 | -1.828 | -41.363 | -78 |
| Tax | -421 | -1.493 | -0 | -0 | 1.914 | -2.918 | -0 | -0 | -0 |
| Net profit | 1.320 | 14.685 | -32.533 | -26.872 | -73.531 | -25.063 | -1.828 | -41.363 | -78 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 188.047 | 199.326 | 152.387 | 125.195 | 56.263 | 37.718 | 41.742 | 344 | 162 |
| Equity | 71.062 | 89.198 | 55.648 | 123.805 | 49.148 | 34.781 | 41.565 | 202 | 124 |
| Long-term debt | 100.000 | 75.010 | 76.596 | 1.914 | 4.270 | 0 | 0 | 0 | 0 |
| Short-term debt | 16.985 | 35.118 | 20.143 | 1.390 | 2.845 | 2.937 | 177 | 142 | 38 |
| Total debt | 116.985 | 110.128 | 96.739 | 1.390 | 7.115 | 2.937 | 177 | 142 | 38 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PL Management | Management | 2017 | — | — |
NW Management | Management | 2021 | — | — |
CO Management | Management | 2015 | — | — |
SF Founder | Founder | 2015 | — | — |
JC Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POLARIS PRIVATE EQUITY IV K/S | Company | 90.0% | 90.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Lyhne Uhrenholt | Management | 0 companies |
| Niels-Christian Worning | Management | 0 companies |
| Claus Omann | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Jens Christian Hesse Rasmussen | Unofficial title | 0 companies |
| Morten Jørgensen | Chairman | 0 companies |
| Lars Rønn | Board of Directors | 0 companies |
| Henrik Hvidtfeldt | Deputy Chairman | 0 companies |
| Allan Jensen Vestergaard | Chairman | 0 companies |
| Jan Johan Kühl | Chairman | 0 companies |
| Henrik Bonnerup | Board of Directors | 0 companies |