| Revenue | DKK 1,1M | +15% |
| EBITDA | DKK 195K | -60% |
| Net profit | DKK 101K | -74% |
| Total assets | DKK 1,6M | +16% |
| Equity | DKK 832K | +4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 439 | 515 | 388 | 503 | 491 | 376 | 556 | 812 | 953 | 628 | 148 | 735 | 987 | 1.133 |
| Staff expenses | -439 | -449 | -448 | -393 | -434 | -378 | -411 | -665 | -768 | -561 | -477 | -637 | -493 | -938 |
| EBITDA | -0 | 66 | -52 | 110 | 57 | -3 | 146 | 147 | 185 | 67 | -330 | 98 | 494 | 195 |
| Depreciation & amort. | -55 | -39 | 5 | -41 | -41 | -41 | -41 | -26 | -85 | -102 | -22 | -62 | -59 | -59 |
| EBIT | -56 | 27 | -56 | 69 | 16 | -44 | 105 | 121 | 100 | -35 | -352 | 36 | 435 | 136 |
| Net financials | 7 | 4 | 3 | 1 | 0 | 1 | 1 | 2 | 1 | -1 | -2 | -3 | 3 | -2 |
| Profit before tax | -48 | 31 | -53 | 70 | 16 | -43 | 106 | 123 | 101 | -36 | -353 | 33 | 437 | 135 |
| Tax | -8 | 14 | -7 | 19 | 6 | -6 | 25 | 30 | 25 | -8 | -24 | -0 | 46 | 33 |
| Net profit | -40 | 16 | -46 | 51 | 11 | -37 | 81 | 93 | 77 | -28 | -329 | 33 | 392 | 101 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 894 | 932 | 798 | 809 | 769 | 680 | 770 | 820 | 1.190 | 965 | 1.193 | 1.317 | 1.417 | 1.649 |
| Equity | 690 | 707 | 611 | 663 | 623 | 534 | 615 | 654 | 731 | 703 | 373 | 407 | 798 | 832 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 204 | 225 | 186 | 146 | 146 | 146 | 154 | 135 | 428 | 238 | 820 | 910 | 605 | 805 |
| Total debt | 204 | 225 | 186 | 146 | 146 | 146 | 154 | 135 | 428 | 238 | 820 | 910 | 605 | 805 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Jesper Korsgaard Madsen | Board of Directors | 0 companies |
| Peter Christian Madsen | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Dorte Korsgaard Madsen | Chairman | 0 companies |
| Jacob Korsgaard Madsen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |