| Revenue | DKK 18,6M | +2% |
| EBITDA | DKK 3,2M | -13% |
| Net profit | DKK 3,1M | -19% |
| Total assets | DKK 9,5M | -11% |
| Equity | DKK 4,1M | -9% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 15.619 | 18.177 | 16.921 | 18.287 | 18.575 |
| Staff expenses | -11.191 | -11.575 | -11.566 | -14.540 | -15.331 |
| EBITDA | 4.428 | 6.602 | 5.355 | 3.747 | 3.244 |
| Depreciation & amort. | -465 | -489 | -303 | -331 | -305 |
| EBIT | 3.963 | 6.113 | 5.051 | 3.416 | 2.938 |
| Net financials | -316 | 571 | 61 | 77 | -0 |
| Profit before tax | 3.647 | 6.684 | 5.113 | 3.493 | 2.938 |
| Tax | -65 | 543 | -102 | -302 | -140 |
| Net profit | 3.712 | 6.141 | 5.215 | 3.795 | 3.079 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 21.255 | 23.013 | 9.537 | 10.578 | 9.461 |
| Equity | 7.623 | 10.124 | 5.715 | 4.509 | 4.088 |
| Long-term debt | 10.046 | 8.933 | 0 | 0 | 0 |
| Short-term debt | 2.722 | 2.549 | 2.640 | 5.189 | 4.634 |
| Total debt | 12.768 | 11.482 | 2.640 | 5.189 | 4.634 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2019 | |
| Chairman | 2018 | |
| Board of Directors | 2024 | |
| Former (6) | ||
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2001 – 2006 | |
| Board of Directors | 2001 – 2024 | |
| Board of Directors | 2014 – 2018 | |
| Chairman | 2001 – 2001 | |
| Board of Directors | 2004 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2018 | |
| Individual | 20–24.99% | 66.67–89.99% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Nicco Drevs Durbahn | Board of Directors | 0 companies |
| Lars Henrik Andersen | Board of Directors | 0 companies |
| Flemming Drechsel | Chairman | 0 companies |
| Peter Schriver | Board of Directors | 0 companies |
| Lene Dorthea Sørensen | Board of Directors | 0 companies |
| Lena Holm Saxtoft | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Jørgen Agergaard | Board of Directors | 0 companies |