| Revenue | DKK -195K | -357% |
| EBITDA | DKK -221K | -581% |
| Net profit | DKK 466K | +11014% |
| Total assets | DKK 29K | +46% |
| Equity | DKK -1,4M | +26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -81 | -54 | -101 | -61 | 32 | -31 | -138 | 40 | -174 | -182 | -211 | -247 | 76 | -195 |
| Staff expenses | -1 | -0 | -1 | -0 | -263 | -0 | -0 | -44 | -0 | -0 | -0 | -24 | -30 | -26 |
| EBITDA | -82 | -54 | -102 | -61 | -232 | -31 | -138 | -3 | -174 | -182 | -211 | -270 | 46 | -221 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -82 | -54 | -102 | -61 | -232 | -31 | -138 | -3 | -174 | -182 | -211 | -270 | 46 | -221 |
| Net financials | -6 | -7 | -10 | -14 | -19 | -21 | -28 | -31 | -49 | -67 | -73 | -76 | -68 | 664 |
| Profit before tax | -88 | -61 | -112 | -75 | -251 | -51 | -166 | -34 | -223 | -249 | -284 | -347 | -22 | 443 |
| Tax | -22 | -15 | 183 | -0 | -0 | -21 | -55 | -10 | -21 | -27 | -0 | -18 | -26 | -23 |
| Net profit | -66 | -46 | -295 | -75 | -251 | -30 | -111 | -25 | -201 | -222 | -284 | -328 | 4 | 466 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 204 | 212 | 33 | 18 | 99 | 112 | 46 | 17 | 46 | 111 | 97 | 44 | 20 | 29 |
| Equity | 45 | -1 | -296 | -371 | -622 | -652 | -763 | -787 | -989 | -1.211 | -1.495 | -1.823 | -1.819 | -1.353 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 378 | 418 | 662 | 774 | 1.117 | 1.203 | 1.288 | 1.033 | 111 |
| Short-term debt | 160 | 213 | 329 | 389 | 721 | 386 | 391 | 142 | 261 | 205 | 389 | 579 | 806 | 1.270 |
| Total debt | 160 | 213 | 329 | 389 | 721 | 763 | 809 | 804 | 1.035 | 1.322 | 1.592 | 1.867 | 1.839 | 1.381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
SD Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2003 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Steffen Diemer Hjermind | Management | 0 companies |
| Jens Heimburger | Chairman | 0 companies |
| Kirsten Gade Larsen | Board of Directors | 0 companies |
| Kenn Herskind Jørgensen | Board of Directors | 0 companies |
| Jesper Løvenbalk Fisker | Chairman | 0 companies |
| Dan Stampe-Terkildsen | Board of Directors | 0 companies |