| Revenue | DKK 178K | -368% |
| EBITDA | DKK 178K | +368% |
| Net profit | DKK 140K | +352% |
| Total assets | DKK 4,2M | -5% |
| Equity | DKK 2,6M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -99 | 0 | -58 | 94 | -3 | 1.190 | 750 | 63 | -131 | 70 | -66 | 178 |
| Staff expenses | -1 | -8 | -201 | -76 | -59 | -40 | -19 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -431 | -409 | -523 | -304 | -123 | -194 | 1.172 | 750 | 63 | -131 | 70 | -66 | 178 |
| Depreciation & amort. | 84 | -0 | -0 | -83 | -69 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -515 | -409 | -523 | -387 | -192 | -194 | 1.172 | 750 | 63 | -131 | 70 | -66 | 178 |
| Net financials | 136 | -407 | 73 | 1.049 | 9 | 9 | -40 | -42 | -32 | -26 | -8 | -4 | 1 |
| Profit before tax | -379 | -816 | -450 | 663 | -183 | -185 | 1.131 | 708 | 31 | -156 | 62 | -70 | 179 |
| Tax | 4 | -0 | -0 | 6 | -1 | 1 | -0 | 157 | -122 | 96 | 15 | -15 | 39 |
| Net profit | -383 | -816 | -450 | 657 | -182 | -186 | 1.131 | 551 | 153 | -252 | 47 | -56 | 140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.046 | 2.142 | 1.706 | 2.322 | 2.023 | 1.737 | 2.960 | 3.780 | 3.587 | 3.195 | 3.181 | 4.349 | 4.152 |
| Equity | 2.136 | 1.224 | 774 | 1.332 | 1.048 | 759 | 1.785 | 2.934 | 2.977 | 2.612 | 2.545 | 2.489 | 2.629 |
| Long-term debt | 0 | 0 | 0 | 812 | 854 | 896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 910 | 919 | 932 | 178 | 120 | 81 | 1.175 | 846 | 611 | 583 | 636 | 1.860 | 1.523 |
| Total debt | 910 | 919 | 932 | 990 | 974 | 978 | 1.175 | 846 | 611 | 583 | 636 | 1.860 | 1.523 |
| 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% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |