| Revenue | DKK -340K | +78% |
| EBITDA | DKK -538K | -36% |
| Net profit | DKK -1,7M | -149% |
| Total assets | DKK 20,4M | -10% |
| Equity | DKK 14,9M | -12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -101 | -131 | -53 | -49 | -47 | -46 | -36 | -31 | -108 | -110 | -78 | -131 | -192 | -340 |
| Staff expenses | -194 | -91 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -20 | -41 | -47 | -204 | -198 |
| EBITDA | -296 | -222 | -53 | -49 | -22 | -38 | -3 | -68 | -173 | -130 | -119 | -178 | -395 | -538 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -296 | -222 | -53 | -49 | -22 | -38 | -3 | -68 | -173 | -130 | -119 | -178 | -395 | -538 |
| Net financials | -867 | 445 | 650 | 508 | 595 | 477 | 849 | 434 | 2.272 | 2.795 | -493 | 3.034 | 4.100 | -2.245 |
| Profit before tax | -1.163 | 224 | 596 | 459 | 572 | 438 | 845 | 366 | 2.099 | 2.608 | -662 | 2.715 | 3.515 | -1.725 |
| Tax | 421 | -0 | -36 | 8 | -0 | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 |
| Net profit | -1.584 | 224 | 632 | 451 | 572 | 438 | 845 | 366 | 2.099 | 2.610 | -662 | 2.715 | 3.515 | -1.725 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.865 | 5.583 | 5.280 | 5.812 | 5.942 | 6.194 | 6.914 | 11.396 | 13.552 | 18.129 | 17.522 | 18.994 | 22.714 | 20.411 |
| Equity | 4.229 | 4.336 | 4.846 | 5.307 | 5.782 | 6.058 | 6.754 | 6.927 | 8.924 | 11.400 | 10.631 | 13.241 | 16.910 | 14.928 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 711 | 520 | 434 | 444 | 161 | 136 | 161 | 4.468 | 4.627 | 3.416 | 3.488 | 5.716 | 5.742 | 5.483 |
| Total debt | 711 | 520 | 434 | 444 | 161 | 136 | 161 | 4.468 | 4.627 | 3.416 | 3.488 | 5.716 | 5.742 | 5.483 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Kristian Berg Hjelm | Board of Directors | 0 companies |
| Rebecca Hjelm Christensen | Board of Directors | 0 companies |