| Revenue | DKK 2,5M | +10% |
| EBITDA | DKK -3,8M | +10% |
| Net profit | DKK -2,7M | -354% |
| Total assets | DKK 69M | +0% |
| Equity | DKK 25,4M | -10% |
| Employees | 6 | — |
| Item | 1999 | 2000 | 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 | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.230 | 2.922 | 2.370 | 3.552 | 1.936 | -1.500 | 0 | 0 | 1.226 | 2.023 | 3.279 | 5.772 | 2.265 | 2.497 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.933 | -4.862 | -5.179 | -4.719 | -5.004 | -3.994 | -3.583 | -4.243 | -4.354 | -5.016 | -6.099 | -6.413 | -6.520 | -6.305 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | -1.704 | -1.940 | -2.809 | -1.167 | -3.068 | -5.494 | -2.295 | 3.166 | -3.128 | -2.993 | -2.820 | -641 | -4.254 | -3.808 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -891 | -14 | -100 | -129 | -188 | -199 | -194 | -157 | -164 | -181 | -204 | -268 | -280 | -282 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | -2.595 | -1.954 | -2.910 | -1.296 | -3.256 | -5.693 | -2.488 | 3.009 | -3.292 | -3.174 | -3.024 | -910 | -4.534 | -4.090 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.302 | 5.618 | 4.508 | 5.228 | 6.425 | 4.224 | -59.782 | 4.473 | 4.633 | 8.843 | 8.139 | 1.850 | 3.055 | 765 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.707 | 3.664 | 1.598 | 3.932 | 3.169 | -1.469 | -62.270 | 1.464 | 1.341 | 5.669 | 5.115 | 940 | -1.479 | -3.325 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -944 | -728 | -992 | -661 | -1.035 | -1.730 | 1.074 | -1.206 | -1.301 | -1.262 | -1.185 | -756 | -895 | -674 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.651 | 4.392 | 2.591 | 4.592 | 4.203 | 261 | -61.196 | 2.670 | 2.642 | 6.930 | 6.301 | 1.696 | -584 | -2.652 |
| Item | 1999 | 2000 | 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 | 0 | 85.912 | 92.259 | 100.312 | 105.164 | 115.143 | 117.629 | 57.205 | 58.222 | 60.536 | 64.654 | 74.260 | 71.674 | 69.037 | 69.039 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 54.956 | 59.251 | 61.745 | 66.239 | 70.343 | 70.503 | 9.200 | 11.762 | 14.294 | 21.111 | 27.297 | 28.876 | 28.170 | 25.389 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -413 | -401 | 423 | 29.100 | 25.200 | 20.600 | 15.800 | 12.200 | 13.450 | 10.231 | 1.936 | 3.923 | 20.176 | 18.305 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.543 | 32.606 | 38.063 | 9.756 | 19.538 | 26.527 | 32.204 | 34.260 | 32.702 | 33.169 | 44.794 | 38.676 | 20.691 | 25.344 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.543 | 32.606 | 38.486 | 38.856 | 44.738 | 47.127 | 48.004 | 46.460 | 46.152 | 43.400 | 46.730 | 42.598 | 40.867 | 43.649 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Birgitte Stenbjerre | Chairman | 0 companies |
| Ellen Margrethe Søeborg Sørensen | Board of Directors | 0 companies |