| Revenue | DKK 10K | -89% |
| EBITDA | DKK -28K | -182% |
| Net profit | DKK -48K | -5036% |
| Total assets | DKK 399K | -14% |
| Equity | DKK 286K | -14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 622 | 9 | -248 | -242 | 249 | 15 | 79 | 76 | 3 | 154 | 111 | 87 | 10 |
| Staff expenses | -466 | -103 | -0 | -0 | -348 | -11 | -0 | -0 | -36 | -48 | -31 | -52 | -38 |
| EBITDA | 68 | -94 | -248 | -242 | -99 | -177 | 79 | 76 | -33 | 106 | 80 | 34 | -28 |
| Depreciation & amort. | -26 | -7 | -5 | -5 | -20 | -18 | -15 | -15 | -15 | -15 | -15 | -15 | -0 |
| EBIT | 42 | -101 | -253 | -247 | -119 | -195 | 65 | 61 | -48 | 91 | 65 | 20 | -28 |
| Net financials | 20 | 269 | -39 | 69 | -100 | -86 | -6 | -10 | 139 | -62 | -10 | -21 | -31 |
| Profit before tax | 62 | 168 | -158 | -112 | -219 | -281 | 59 | 51 | 92 | 30 | 55 | -1 | -59 |
| Tax | 6 | 23 | 68 | 33 | -48 | -60 | 13 | 12 | 21 | 7 | 12 | -0 | -11 |
| Net profit | 56 | 145 | -225 | -145 | -171 | -221 | 46 | 39 | 71 | 23 | 43 | -1 | -48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.599 | 1.577 | 1.754 | 1.626 | 878 | 513 | 612 | 529 | 562 | 458 | 505 | 461 | 399 |
| Equity | 879 | 976 | 701 | 507 | 336 | 114 | 160 | 199 | 270 | 293 | 336 | 335 | 286 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.720 | 601 | 1.053 | 1.119 | 542 | 399 | 452 | 330 | 293 | 166 | 169 | 126 | 112 |
| Total debt | 1.720 | 601 | 1.053 | 1.119 | 542 | 399 | 452 | 330 | 293 | 166 | 169 | 126 | 112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1997 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |