| Revenue | DKK 1,3M | -2% |
| EBITDA | DKK 671K | +214% |
| Net profit | DKK 266K | +142% |
| Total assets | DKK 6,2M | -25% |
| Equity | DKK 4,8M | -27% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.229 | 4.586 | 5.006 | 1.302 | 1.278 |
| Staff expenses | -2.602 | -1.537 | -2.908 | -1.889 | -607 |
| EBITDA | 3.628 | 3.049 | 2.097 | -587 | 671 |
| Depreciation & amort. | -713 | -488 | -456 | -263 | -267 |
| EBIT | 2.914 | 2.561 | 1.641 | -849 | 404 |
| Net financials | -136 | -82 | -71 | -12 | -42 |
| Profit before tax | 2.778 | 2.479 | 1.571 | -861 | 362 |
| Tax | 566 | 657 | 416 | -228 | 96 |
| Net profit | 2.212 | 1.822 | 1.155 | -633 | 266 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 8.356 | 8.685 | 10.274 | 8.266 | 6.210 |
| Equity | 4.862 | 6.423 | 7.177 | 6.545 | 4.761 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.421 | 2.181 | 3.008 | 1.722 | 1.449 |
| Total debt | 3.421 | 2.181 | 3.008 | 1.722 | 1.449 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 2010 – 2010 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 25–33.32% | 25–33.32% | 2024 | |
| Individual | 25–33.32% | 25–33.32% | 2018 | |
| Individual | 25–33.32% | 25–33.32% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |