| Revenue | DKK -29K | -234% |
| EBITDA | DKK 35K | +62% |
| Net profit | DKK -117K | -2147% |
| Total assets | DKK 1,1M | -17% |
| Equity | DKK 1,1M | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 537 | 1.184 | 1.164 | 555 | 9 | 28 | 94 | 112 | -6 | 21 | 22 | -29 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 537 | 1.184 | 1.164 | 555 | 9 | 28 | 94 | 112 | 726 | 21 | 22 | 35 |
| Depreciation & amort. | -28 | -28 | -28 | -28 | -73 | -82 | -82 | -82 | 366 | -28 | -28 | 32 |
| EBIT | 509 | 1.156 | 1.136 | 527 | -63 | -53 | 12 | 30 | 360 | -7 | -6 | 3 |
| Net financials | 44 | -383 | -957 | 168 | 111 | 68 | -51 | -46 | -42 | -6 | -0 | 0 |
| Profit before tax | 553 | 773 | 179 | 695 | 48 | 14 | -39 | -16 | 318 | -13 | -7 | 3 |
| Tax | -193 | 311 | 214 | 160 | 11 | 3 | -8 | -3 | 61 | -2 | -1 | 119 |
| Net profit | 747 | 462 | -35 | 535 | 37 | 11 | -31 | -12 | 257 | -11 | -5 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.998 | 4.090 | 4.200 | 4.649 | 6.373 | 6.368 | 4.838 | 4.653 | 1.532 | 1.463 | 1.343 | 1.116 |
| Equity | 3.734 | 3.496 | 3.461 | 3.997 | 3.833 | 3.741 | 2.510 | 2.390 | 1.391 | 1.268 | 1.205 | 1.089 |
| Long-term debt | 759 | 770 | 428 | 332 | 2.185 | 2.105 | 2.027 | 1.949 | 0 | 0 | 0 | 0 |
| Short-term debt | 265 | 594 | 449 | 652 | 355 | 522 | 301 | 314 | 141 | 196 | 137 | 27 |
| Total debt | 265 | 594 | 449 | 652 | 2.540 | 2.627 | 2.328 | 2.264 | 141 | 196 | 137 | 27 |
| 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% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |