| Revenue | DKK -118K | — |
| EBITDA | DKK -118K | -100% |
| Net profit | DKK 22,4M | +229% |
| Total assets | DKK 171,4M | +19% |
| Equity | DKK 170,9M | +19% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Revenue | 343.197 | 1.022.310 | 0 | -118 |
| Staff expenses | -22.397 | -67.988 | -0 | -0 |
| EBITDA | 15.784 | 79.439 | -59 | -118 |
| Depreciation & amort. | -16.150 | -53.440 | -0 | -0 |
| EBIT | -366 | 25.999 | -59 | -118 |
| Net financials | -4.269 | -14.640 | -17.255 | 22.483 |
| Profit before tax | -4.635 | 11.359 | -17.314 | 22.365 |
| Tax | 3.350 | 7.410 | -17 | -30 |
| Net profit | -7.985 | 3.949 | -17.297 | 22.395 |
| Item | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|
| Total assets | 749.666 | 733.381 | 143.824 | 171.365 |
| Equity | 261.608 | 268.552 | 143.425 | 170.863 |
| Long-term debt | 0 | 251.856 | 0 | 0 |
| Short-term debt | 243.507 | 212.973 | 399 | 502 |
| Total debt | 243.507 | 464.829 | 399 | 502 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2021 | — | — |
SF Founder | Founder | 2018 | — | — |
HB Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
emagine Holding ApS | Company | 100.0% | 100.0% | 2021 |
POLARIS PRIVATE EQUITY IV K/S | Company | 90.0% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Fredrik Gratte | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Allan Bach Pedersen | Chairman | 0 companies |
| Christian Bamberger Bro | Deputy Chairman | 0 companies |
| Søren Nordal Rode | Board of Directors | 0 companies |
| Petra Helene Luzia Jenner | Board of Directors | 0 companies |
| Christoffer Arthur Müller | Deputy 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 |