| Revenue | DKK -182K | +705% |
| EBITDA | DKK -302K | -112% |
| Net profit | DKK 198K | -66% |
| Total assets | DKK 51,9M | -18% |
| Equity | DKK 48,9M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -185 | -260 | -176 | -182 | -213 | 250 | -91 | -133 | -282 | -472 | -64 | -23 | -182 |
| Staff expenses | -0 | -0 | -180 | -124 | -106 | -115 | -120 | -120 | -120 | -120 | -120 | -120 | -120 |
| EBITDA | -185 | -260 | -356 | -307 | -319 | 135 | -418 | -253 | -402 | -592 | -184 | -143 | -302 |
| Depreciation & amort. | 102 | -89 | -58 | -119 | -2.241 | -83 | -60 | -56 | -54 | -54 | -57 | -65 | -78 |
| EBIT | -287 | -350 | -414 | -425 | -2.561 | 52 | -478 | -309 | -455 | -646 | -240 | -208 | -380 |
| Net financials | 60 | 482 | 1.344 | 2.452 | 3.025 | 5.217 | 3.737 | 1.846 | 79 | 42.260 | -17 | 799 | 578 |
| Profit before tax | -227 | 133 | 930 | 2.259 | 465 | 5.269 | 3.259 | 1.536 | -377 | 41.615 | -257 | 591 | 198 |
| Tax | 37 | 102 | 314 | 116 | 3.377 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -264 | 31 | 615 | 2.143 | -2.912 | 5.269 | 3.259 | 1.536 | -377 | 41.615 | -257 | 591 | 198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.132 | 44.338 | 45.340 | 45.270 | 40.725 | 44.202 | 45.338 | 43.232 | 38.230 | 75.777 | 68.270 | 63.567 | 51.904 |
| Equity | 35.486 | 35.706 | 36.317 | 37.398 | 33.733 | 37.501 | 38.910 | 37.246 | 32.270 | 70.284 | 60.902 | 56.494 | 48.892 |
| Long-term debt | 5.735 | 5.460 | 7.244 | 7.009 | 6.473 | 6.180 | 5.887 | 5.582 | 5.278 | 4.970 | 5.701 | 5.375 | 2.703 |
| Short-term debt | 911 | 3.172 | 1.780 | 863 | 519 | 521 | 541 | 403 | 683 | 523 | 1.667 | 1.698 | 310 |
| Total debt | 6.646 | 8.632 | 9.023 | 7.872 | 6.992 | 6.700 | 6.428 | 5.986 | 5.961 | 5.493 | 7.368 | 7.073 | 3.012 |
| 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 |