| Revenue | DKK -59K | +76% |
| EBITDA | DKK -65K | +39% |
| Net profit | DKK -214K | +71% |
| Total assets | DKK 40M | +11% |
| Equity | DKK -2,2M | -11% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.726 | 1.617 | 1.079 | 1.852 | 1.849 | 878 | 225 | -34 | -59 |
| Staff expenses | -703 | -707 | -1.246 | -3.216 | -2.741 | -772 | -391 | -72 | -5 |
| EBITDA | 1.023 | 910 | -167 | -1.364 | -892 | 106 | -166 | -106 | -65 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -6 | -14 | -0 | -0 | -0 |
| EBIT | 1.023 | 910 | -167 | -1.374 | -898 | 92 | -166 | -106 | -65 |
| Net financials | 0 | -4 | -10 | -18 | -111 | -239 | -478 | -635 | -149 |
| Profit before tax | 1.023 | 905 | -177 | -1.392 | -1.009 | -146 | -644 | -741 | -214 |
| Tax | 225 | 200 | -39 | -306 | -222 | -32 | 35 | -0 | -0 |
| Net profit | 798 | 705 | -138 | -1.086 | -787 | -114 | -678 | -741 | -214 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.926 | 2.782 | 3.981 | 11.037 | 10.828 | 21.400 | 36.497 | 36.148 | 39.986 |
| Equity | 848 | 1.553 | 1.415 | 329 | -458 | -572 | -1.251 | -1.992 | -2.205 |
| Long-term debt | 0 | 0 | 0 | 50 | 95 | 0 | 0 | 1.938 | 3.067 |
| Short-term debt | 1.078 | 1.229 | 2.566 | 10.658 | 11.191 | 21.973 | 37.748 | 36.202 | 39.124 |
| Total debt | 1.078 | 1.229 | 2.566 | 10.708 | 11.286 | 21.973 | 37.748 | 38.140 | 42.191 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 2022 | — | — |
BP Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOBBY RAFN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Pauli Stenfeldt Rafn | Management | 0 companies |
| Bobby Palle Damborg Rafn | Management | 0 companies |