| Revenue | DKK 2,8M | +1229% |
| EBITDA | DKK 2,8M | +586% |
| Net profit | DKK 2,8M | +48% |
| Total assets | DKK 16,8M | -8% |
| Equity | DKK 16,4M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 345 | 1.016 | 605 | 1.220 | 448 | 268 | 866 | 231 | 215 | 179 | 225 | 213 | 2.836 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 211 | 1.002 | 588 | 1.204 | 409 | 236 | 715 | 231 | 215 | 479 | 825 | 413 | 2.836 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -4.993 | -576 | -14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 211 | 1.002 | 588 | 1.204 | 409 | -4.757 | 139 | 217 | 215 | 479 | 825 | 413 | 2.836 |
| Net financials | -108 | -92 | -84 | -96 | -14 | -203 | -67 | -163 | 1.422 | 30 | 32 | 1.536 | 14 |
| Profit before tax | 103 | 910 | 504 | 1.108 | 395 | -4.960 | 71 | 55 | 1.638 | 508 | 857 | 1.949 | 2.850 |
| Tax | -7 | 50 | -47 | 94 | 4 | 9 | -0 | -25 | 33 | 46 | 57 | 77 | 87 |
| Net profit | 171 | 848 | 672 | 1.071 | 390 | -4.969 | 71 | 80 | 1.605 | 462 | 800 | 1.872 | 2.763 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.824 | 16.568 | 16.144 | 17.148 | 23.992 | 14.514 | 14.796 | 13.899 | 15.321 | 15.619 | 17.412 | 18.273 | 16.846 |
| Equity | 12.566 | 12.785 | 12.508 | 13.441 | 13.832 | 8.841 | 9.777 | 9.803 | 11.457 | 11.864 | 12.607 | 14.020 | 16.447 |
| Long-term debt | 3.713 | 3.721 | 3.721 | 3.637 | 8.276 | 4.788 | 4.727 | 3.633 | 3.633 | 3.633 | 3.633 | 3.633 | 0 |
| Short-term debt | 545 | 62 | -85 | 71 | 1.884 | 884 | 292 | 463 | 231 | 122 | 1.172 | 620 | 399 |
| Total debt | 4.258 | 3.783 | 3.636 | 3.707 | 10.160 | 5.672 | 5.019 | 4.096 | 3.864 | 3.755 | 4.805 | 4.253 | 399 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
KM | Audit | 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 |
| Kaj Michael Tolver Jensen | Audit | 0 companies |