| Revenue | DKK 629K | +36% |
| EBITDA | DKK 629K | +36% |
| Net profit | DKK 497K | +46% |
| Total assets | DKK 2,2M | +7% |
| Equity | DKK 1,3M | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.024 | 993 | 370 | 415 | 471 | -14 | 146 | 93 | 293 | 411 | 439 | 561 | 461 | 629 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 450 | 187 | 370 | 415 | 118 | -14 | 146 | 93 | 293 | 411 | 439 | 561 | 461 | 629 |
| Depreciation & amort. | 44 | -194 | -619 | -119 | -53 | -53 | -56 | -56 | -58 | -58 | -33 | -8 | -8 | -8 |
| EBIT | 406 | -7 | -249 | 296 | 64 | -67 | 89 | 37 | 234 | 353 | 406 | 553 | 453 | 621 |
| Net financials | -148 | -137 | -135 | -127 | -166 | -47 | -43 | -49 | -45 | -42 | -25 | -19 | -16 | -1 |
| Profit before tax | 258 | -144 | -384 | 169 | -102 | -115 | 46 | -13 | 189 | 311 | 380 | 534 | 438 | 620 |
| Tax | 33 | -36 | -63 | 41 | 41 | -13 | 12 | -0 | 44 | 70 | 84 | 119 | 97 | 123 |
| Net profit | 225 | -108 | -321 | 128 | -144 | -102 | 34 | -13 | 146 | 241 | 297 | 416 | 341 | 497 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.936 | 9.402 | 4.570 | 4.414 | 2.440 | 1.838 | 1.784 | 1.626 | 1.663 | 1.828 | 2.047 | 2.133 | 2.077 | 2.227 |
| Equity | 4.787 | 3.736 | 152 | 280 | 136 | 34 | 67 | 55 | 200 | 441 | 738 | 925 | 1.030 | 1.283 |
| Long-term debt | 4.425 | 4.175 | 3.921 | 3.654 | 1.697 | 1.552 | 1.394 | 1.240 | 1.106 | 949 | 801 | 642 | 472 | 469 |
| Short-term debt | 379 | 430 | 497 | 480 | 581 | 240 | 298 | 306 | 288 | 305 | 355 | 399 | 394 | 280 |
| Total debt | 4.804 | 4.606 | 4.419 | 4.134 | 2.279 | 1.792 | 1.692 | 1.546 | 1.394 | 1.255 | 1.156 | 1.041 | 866 | 750 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |