| Revenue | DKK -651K | -45% |
| EBITDA | DKK -2,7M | +17% |
| Net profit | DKK 30,8M | -84% |
| Total assets | DKK 744M | -4% |
| Equity | DKK 734,4M | +4% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.318 | -385 | -572 | -330 | 239 | -135 | -262 | 46 | -130 | -358 | -600 | -631 | -1.179 | -651 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.107 | -4.069 | -2.101 | -2.078 |
| EBITDA | -2.318 | -385 | -572 | -330 | 239 | -135 | -305 | 46 | -130 | -358 | -2.707 | -4.699 | -3.280 | -2.730 |
| Depreciation & amort. | -3 | -10 | -10 | -10 | -18 | -0 | -0 | -0 | -0 | -21 | -48 | -48 | -48 | -48 |
| EBIT | -2.321 | -395 | -582 | -340 | 221 | -135 | -305 | 46 | -130 | -379 | -2.755 | -4.747 | -3.328 | -2.778 |
| Net financials | 30.061 | 35.339 | 72.162 | 56.948 | -78.076 | 46.160 | -44.944 | 58.435 | 123.982 | 74.907 | -50.220 | 100.177 | 249.420 | 41.868 |
| Profit before tax | 29.727 | 34.876 | 71.553 | 56.499 | -77.968 | 45.948 | -45.249 | 58.481 | 123.852 | 74.528 | -52.974 | 95.429 | 246.092 | 39.091 |
| Tax | 5.477 | 9.673 | 17.944 | 13.876 | -16.705 | 10.286 | -10.436 | 12.589 | 26.964 | 15.781 | -19.916 | 20.572 | 53.884 | 8.249 |
| Net profit | 24.250 | 25.203 | 53.609 | 42.622 | -61.263 | 35.662 | -34.812 | 45.892 | 96.888 | 58.747 | -33.058 | 74.858 | 192.208 | 30.841 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 358.302 | 393.439 | 545.984 | 833.070 | 359.109 | 382.098 | 341.499 | 399.374 | 499.827 | 536.546 | 477.418 | 556.188 | 776.355 | 743.993 |
| Equity | 354.131 | 377.333 | 427.942 | 460.565 | 344.302 | 377.963 | 339.151 | 384.943 | 476.831 | 495.577 | 461.519 | 535.377 | 707.584 | 734.426 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.168 | 16.106 | 118.041 | 372.505 | 14.807 | 4.135 | 2.348 | 14.431 | 22.867 | 40.806 | 15.899 | 20.811 | 68.571 | 9.346 |
| Total debt | 4.168 | 16.106 | 118.041 | 372.505 | 14.807 | 4.135 | 2.348 | 14.431 | 22.867 | 40.806 | 15.899 | 20.811 | 68.571 | 9.346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |