![Page 1: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/1.jpg)
![Page 2: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/2.jpg)
Facts
• Staff in SGD: 95 (35 in China)
• HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2.
• Number of customers: 2100 (Most is Sport Chains / multi brand stores)
• 6 offices in Scandinavia – all with showroom facilities. (Germany opened in 2018 in
Munich for Dach / central Europe)
• Sales in 22 countries – own sales setup in 7 countries.
• We own and operate 15 own brands and distribute 10 brands, totally 25 brands.
![Page 3: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/3.jpg)
![Page 4: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/4.jpg)
Facts (Financial)
• Turnover 2019 65 mio EUR
• Ebitda 2019 5,5 mio EUR (4 mio EUR in 2018)
• Equity 2019 Approx 10 mio EUR
We are 7 years and we have provided double digets growth each year for 7 years in a row.
![Page 5: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/5.jpg)
![Page 6: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/6.jpg)
![Page 7: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/7.jpg)
![Page 8: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/8.jpg)
![Page 9: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/9.jpg)
![Page 10: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/10.jpg)
Finansiering
Sp
ort
s G
rou
p D
en
ma
rk
![Page 11: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/11.jpg)
Cashflow
1/7-2019 15/12-2019 1/2-2019 1/5-2020
Order placement Shipment Customer paymentDelivery
We pre-pay goods and sell with credit = working capital is upto 40% of turnover
![Page 12: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/12.jpg)
Financial partners 2016
Ejerkreds
Spar Nord
EKF
VF Ansvarlig lån
VF Vækst Kaution
VF Vækstlån
Midtfactoring
![Page 13: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/13.jpg)
Bank
26%
Vækstfonden
6%
Ejerkredsen
15%
Faktura belåning
53%
Bank Vækstfonden Ejerkredsen Faktura belåning
Working capital – 100 mio (2015/2016)
![Page 14: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/14.jpg)
![Page 15: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/15.jpg)
Working capital – 200 mio (2020)
Bank
59%
Owners
33%
Creditors
8%
Bank Owners Creditors
![Page 16: Facts - PwC · Facts •Staff in SGD: 95 (35 in China) •HQ in Silkeborg, Denmark: 3200 m2 office and showroom + Warehouse 30000 m2. •Number of customers: 2100 (Most is Sport Chains](https://reader036.vdocuments.us/reader036/viewer/2022071005/5fc309f22fdb1b0980605761/html5/thumbnails/16.jpg)