| Revenue | DKK -33K | -95% |
| EBITDA | DKK -33K | +95% |
| Net profit | DKK -18K | +96% |
| Total assets | DKK 4,7M | +139% |
| Equity | DKK 1,9M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.594 | -666 | 191 | — | 25 | -260 | 241 | 2.172 | -183 | 424 | 358 | -678 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.594 | -666 | 191 | -3.237 | 25 | -260 | 241 | 2.172 | -183 | 424 | 358 | -678 | -33 |
| Depreciation & amort. | -0 | 346 | -0 | -0 | -0 | -0 | -0 | -3.706 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.594 | -1.012 | 191 | -3.237 | 25 | -260 | 241 | -1.534 | -183 | 424 | 358 | -678 | -33 |
| Net financials | -3.480 | -2.896 | -1.081 | -1.087 | -607 | -429 | -484 | -450 | 0 | -4 | -5 | 20 | 10 |
| Profit before tax | -1.886 | -3.908 | -890 | -4.324 | -582 | -689 | -243 | -1.984 | -183 | 420 | 353 | -658 | -23 |
| Tax | -472 | -977 | -222 | -951 | -128 | -113 | -53 | -338 | -40 | 92 | 78 | -145 | -5 |
| Net profit | -1.414 | -2.931 | -668 | -3.373 | -454 | -576 | -190 | -1.646 | -143 | 328 | 275 | -513 | -18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.678 | 20.526 | 17.118 | 15.371 | 15.216 | 15.170 | 4.355 | 1.417 | 2.072 | 2.142 | 3.843 | 1.963 | 4.701 |
| Equity | -23.466 | -26.397 | -27.065 | -30.437 | -30.891 | -31.467 | -31.657 | -33.303 | 1.798 | 2.126 | 2.401 | 1.888 | 1.870 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 48.144 | 46.923 | 44.183 | 45.808 | 46.107 | 46.637 | 35.862 | 34.720 | 274 | 16 | 1.442 | 75 | 2.831 |
| Total debt | 48.144 | 46.923 | 44.183 | 45.808 | 46.107 | 46.637 | 36.012 | 34.720 | 274 | 16 | 1.442 | 75 | 2.831 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
AS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
KM Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZENTROPA FOLKET ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aalbæk Jensen | Management | 0 companies |
| Anders Serup Kjærhauge | Chief Executive Officer | 0 companies |
| Kim Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Board of Directors | 0 companies |