| Revenue | DKK -520K | +59% |
| EBITDA | DKK -1,3M | -18% |
| Net profit | DKK 3,2M | -66% |
| Total assets | DKK 61M | -2% |
| Equity | DKK 34,3M | -38% |
| Employees | 3 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -76 | -65 | -157 | -198 | -105 | -85 | -65 | -280 | 118 | -122 | -74 | -327 | -520 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 | -283 | -65 | -216 | -647 | -254 | -202 | -610 | -612 | -630 | -682 | -732 | -732 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -196 | -348 | -222 | -414 | -715 | -340 | -267 | -2.189 | -494 | -752 | -757 | -1.059 | -1.252 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 7 | 47 | 56 | 56 | 19 | -0 | -0 | -6 | -78 | -129 | -131 | -70 | -60 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -203 | -394 | -278 | -470 | -733 | -340 | -267 | -2.194 | -571 | -881 | -887 | -1.129 | -1.312 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.974 | 3.625 | 3.121 | 6.823 | 5.021 | -57 | 3.305 | 13.746 | 19.828 | 3.394 | 11.803 | 11.104 | 3.022 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 3.180 | 3.639 | 3.151 | 6.353 | 4.288 | -397 | 3.039 | 11.552 | 19.257 | 2.513 | 10.916 | 9.975 | 1.710 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 260 | 127 | 399 | 1.068 | 357 | -756 | -296 | 1.376 | 2.337 | -1.122 | 603 | 625 | -1.498 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 2.920 | 3.513 | 2.752 | 5.285 | 3.931 | 360 | 3.335 | 10.176 | 16.920 | 3.635 | 10.313 | 9.350 | 3.208 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.915 | 18.871 | 27.938 | 27.261 | 31.449 | 38.037 | 45.863 | 47.181 | 60.342 | 64.219 | 60.814 | 62.227 | 61.003 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 15.019 | 18.098 | 20.589 | 25.437 | 29.981 | 30.446 | 33.675 | 38.058 | 48.978 | 46.613 | 55.126 | 55.122 | 34.330 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.353 | 5.767 | 1.667 | 2.650 | 2.801 | 1.541 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 896 | 765 | 791 | 1.812 | 1.451 | 7.591 | 12.187 | 5.762 | 5.561 | 15.915 | 3.030 | 4.302 | 25.124 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 896 | 765 | 791 | 1.812 | 1.451 | 7.591 | 12.187 | 9.115 | 11.328 | 17.582 | 5.680 | 7.102 | 26.666 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2011 | |
| Individual | 33.3% | 50.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 0.0% | 2025 | |
| Individual | 10.0% | 0.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Alan Stuart Anderson | Board of Directors | 0 companies |
| Karin Mona Rosendal Søltoft | Board of Directors | 0 companies |