| Revenue | DKK 24K | -94% |
| EBITDA | DKK 24K | -94% |
| Net profit | DKK -15K | -106% |
| Total assets | DKK 4,3M | +17% |
| Equity | DKK 3,9M | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 12 | 76 | 116 | 114 | 265 | 2.112 | 878 | -8.559 | -2.858 | 12.473 | 383 | 24 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 8 | 12 | 76 | 116 | 114 | 265 | 2.112 | 878 | -8.559 | -2.858 | 12.473 | 383 | 24 |
| Depreciation & amort. | -40 | -46 | -66 | -89 | -106 | -128 | -145 | -172 | -209 | -226 | -189 | -193 | -158 |
| EBIT | -32 | -34 | 10 | 27 | 8 | 137 | 1.967 | 706 | -8.769 | -3.084 | 12.284 | 190 | -133 |
| Net financials | -10 | -9 | -0 | -0 | -0 | -0 | -0 | 0 | -21 | -16 | -141 | -16 | 114 |
| Profit before tax | -42 | -43 | 10 | 27 | 8 | 137 | 1.967 | 706 | -8.790 | -3.100 | 12.143 | 174 | -19 |
| Tax | -0 | -0 | -2 | 25 | -1 | 30 | 433 | 155 | -1.929 | 25 | -186 | -65 | -4 |
| Net profit | -42 | -43 | 12 | 2 | 9 | 106 | 1.534 | 551 | -6.861 | -3.126 | 12.329 | 239 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 397 | 391 | 756 | 972 | 1.341 | 1.749 | 4.931 | 3.797 | 3.863 | 1.774 | 6.488 | 3.677 | 4.315 |
| Equity | -9 | 47 | 59 | 61 | 71 | 177 | 1.711 | 2.262 | -5.439 | -8.565 | 3.315 | 3.554 | 3.918 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 406 | 344 | 661 | 864 | 1.212 | 1.506 | 3.149 | 1.459 | 9.223 | 10.338 | 3.173 | 124 | 398 |
| Total debt | 406 | 344 | 661 | 864 | 1.212 | 1.506 | 3.149 | 1.459 | 9.223 | 10.338 | 3.173 | 124 | 398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Management | Management | 2010 | — | — |
YS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RACELL Saphire ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Andreas Holm Geday | Management | 0 companies |
| Yaacov Safir | Chief Executive Officer | 0 companies |
| Dorte Kirsten Albrechtsen | Chairman | 0 companies |
| Jael Safir | Board of Directors | 0 companies |