| Revenue | DKK 59K | -102% |
| EBITDA | DKK 59K | +102% |
| Net profit | DKK -127K | +96% |
| Total assets | DKK 2,8M | +13% |
| Equity | DKK 2,6M | +272% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 254 | 343 | 91 | -762 | -604 | -4 | 181 | 3.644 | 1.031 | 2.197 | -3.728 | 59 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 254 | 343 | 91 | -762 | -604 | -4 | 181 | 3.644 | 1.031 | 2.197 | -3.728 | 59 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 254 | 343 | 91 | -762 | -604 | -4 | 181 | 3.644 | 1.031 | 2.197 | -3.728 | 59 |
| Net financials | -0 | 0 | -0 | -1 | -6 | -26 | 0 | -0 | -11 | -55 | -220 | -176 |
| Profit before tax | 254 | 343 | 91 | -763 | -610 | -30 | 181 | 3.644 | 1.020 | 2.141 | -3.949 | -117 |
| Tax | 65 | 85 | 22 | -168 | -134 | -1 | 40 | 802 | 224 | 1.912 | -869 | 11 |
| Net profit | 189 | 259 | 68 | -595 | -477 | -29 | 141 | 2.842 | 795 | 230 | -3.080 | -127 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.583 | 1.890 | 1.414 | 1.140 | 4.095 | 4.163 | 3.279 | 6.197 | 6.562 | 7.666 | 2.445 | 2.751 |
| Equity | 689 | 948 | 1.016 | 421 | -55 | -84 | 57 | 3.314 | 4.110 | 1.544 | -1.536 | 2.648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 894 | 942 | 398 | 719 | 4.150 | 4.247 | 3.222 | 2.882 | 2.452 | 6.122 | 3.982 | 103 |
| Total debt | 894 | 942 | 398 | 719 | 4.150 | 4.247 | 3.222 | 2.882 | 2.452 | 6.122 | 3.982 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
YS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RACELL Saphire ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Yaacov Safir | Management | 0 companies |
| Dorte Kirsten Albrechtsen | Board of Directors | 0 companies |
| Jael Safir | Board of Directors | 0 companies |
| Jens Schirmer | Chairman | 0 companies |
| Christian Gangsted-Rasmussen | Board of Directors | 0 companies |