| Revenue | DKK -353K | +122% |
| EBITDA | DKK -353K | -122% |
| Net profit | DKK 7M | -25% |
| Total assets | DKK 103,8M | +2% |
| Equity | DKK 89,2M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -34 | -40 | -48 | -42 | -53 | -50 | -50 | -111 | -63 | -104 | -58 | -107 | -159 | -353 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -34 | -40 | -48 | -42 | -53 | -50 | -50 | -111 | -63 | -104 | -58 | -107 | -159 | -353 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | -40 | -48 | -42 | -53 | -50 | -50 | -111 | -63 | -104 | -58 | -107 | -159 | -353 |
| Net financials | 3.315 | 5.135 | 3.682 | 5.079 | 5.362 | 9.064 | 10.469 | 8.307 | 7.392 | 12.303 | 9.777 | 10.776 | 9.926 | 7.462 |
| Profit before tax | 3.125 | 5.020 | 3.629 | 5.031 | 5.302 | 9.007 | 10.415 | 8.183 | 7.329 | 12.199 | 9.719 | 10.668 | 9.768 | 7.110 |
| Tax | -35 | 84 | 64 | 83 | -80 | 120 | 1 | 10 | -132 | 454 | -475 | 182 | 478 | 137 |
| Net profit | 3.160 | 4.937 | 3.564 | 4.949 | 5.382 | 8.887 | 10.414 | 8.173 | 7.461 | 11.745 | 10.194 | 10.487 | 9.289 | 6.973 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.188 | 26.224 | 29.731 | 35.802 | 38.615 | 50.412 | 59.606 | 63.283 | 70.153 | 85.382 | 91.167 | 98.503 | 102.176 | 103.796 |
| Equity | 22.051 | 26.138 | 28.002 | 31.250 | 34.933 | 42.120 | 49.960 | 56.618 | 62.086 | 71.887 | 80.081 | 84.396 | 87.386 | 89.175 |
| Long-term debt | 0 | 0 | 228 | 102 | 183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 137 | 87 | 1.729 | 4.552 | 3.683 | 8.292 | 9.646 | 6.665 | 8.067 | 13.494 | 11.086 | 14.106 | 14.791 | 14.622 |
| Total debt | 137 | 87 | 1.729 | 4.552 | 3.683 | 8.292 | 9.646 | 6.665 | 8.067 | 13.494 | 11.086 | 14.106 | 14.791 | 14.622 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 100.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 | |
| Individual | 25.0% | 0.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |