| Revenue | DKK -109K | — |
| EBITDA | DKK -109K | +66% |
| Net profit | DKK 39,5M | +224% |
| Total assets | DKK 335,2M | +27% |
| Equity | DKK 335,2M | +27% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Revenue | 343.197 | 1.022.310 | 0 | -109 |
| Staff expenses | -22.397 | -67.988 | -0 | -0 |
| EBITDA | 24.849 | 79.584 | -320 | -109 |
| Depreciation & amort. | -16.150 | -53.440 | -0 | -0 |
| EBIT | 8.699 | 26.144 | -320 | -109 |
| Net financials | -4.252 | -14.628 | -31.758 | 39.630 |
| Profit before tax | 4.447 | 11.516 | -32.078 | 39.521 |
| Tax | 3.361 | 7.427 | -82 | -0 |
| Net profit | 1.086 | 4.090 | -31.996 | 39.521 |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Total assets | 747.237 | 731.188 | 264.820 | 335.166 |
| Equity | 259.338 | 266.423 | 264.760 | 335.150 |
| Long-term debt | 0 | 251.856 | 0 | 0 |
| Short-term debt | 243.348 | 212.909 | 60 | 16 |
| Total debt | 243.348 | 464.765 | 60 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SN Management | Management | 2018 | — | — |
AF Management | Management | 2021 | — | — |
SF Founder | Founder | 2018 | — | — |
HB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
P - ProData 2018 A/S | Company | 50.0% | 50.0% | 2021 |
emagine Holding ApS | Company | 33.3% | 33.3% | 2021 |
PDC Holding 2018 A/S | Company | 25.0% | 25.0% | 2019 |
POLARIS PRIVATE EQUITY IV K/S | Company | 90.0% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Nordal Rode | Management | 0 companies |
| Anders Fredrik Leth-Gratte | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Rune Lillie Gornitzka | Board of Directors | 0 companies |
| Allan Bach Pedersen | Chairman | 0 companies |
| Christian Bamberger Bro | Deputy Chairman | 0 companies |
| Bente Overgaard | Board of Directors | 0 companies |
| Petra Helene Luzia Jenner | Board of Directors | 0 companies |
| Jens Kyhnæb | Board of Directors | 0 companies |
| Susann Johanna Kristina Selenius-Larsson | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Deputy Chairman | 0 companies |
| Agner Nørgaard Mark | Chairman | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |
| Christian Gymos Schmidt-Jacobsen | Board of Directors | 0 companies |
| Eva Marika Fredriksson | Chairman | 0 companies |