| Revenue | DKK -92K | +72% |
| EBITDA | DKK -92K | -72% |
| Net profit | DKK 3,5M | +3992% |
| Total assets | DKK 32,6M | +11% |
| Equity | DKK 32M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -18 | -19 | -21 | -19 | -44 | -55 | -33 | -33 | -32 | -41 | -52 | -76 | -53 | -92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -18 | -156 | -124 | -122 | -145 | -55 | -33 | -33 | -32 | -41 | -52 | -76 | -53 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -6 | -8 | -9 | -9 | -9 | -9 | -9 |
| EBIT | -18 | -156 | -124 | -122 | -145 | -55 | -38 | -39 | -40 | -50 | -61 | -85 | -62 | -101 |
| Net financials | 1.701 | 1.391 | 690 | 1.960 | 3.378 | 2.692 | 2.895 | 1.388 | 2.156 | 3.826 | 5.078 | 776 | 175 | 3.668 |
| Profit before tax | 1.476 | 1.235 | 567 | 1.839 | 3.233 | 2.536 | 2.750 | 1.213 | 2.019 | 3.733 | 4.998 | 668 | 77 | 3.567 |
| Tax | 111 | 53 | 111 | 106 | 14 | 71 | -23 | 67 | 126 | 417 | -197 | 126 | -10 | 40 |
| Net profit | 1.365 | 1.183 | 456 | 1.733 | 3.219 | 2.465 | 2.773 | 1.145 | 1.892 | 3.316 | 5.195 | 543 | 86 | 3.527 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.825 | 12.016 | 12.385 | 14.160 | 17.252 | 19.085 | 20.819 | 21.503 | 23.121 | 26.249 | 31.186 | 30.044 | 29.407 | 32.561 |
| Equity | 10.712 | 11.846 | 12.252 | 13.935 | 17.104 | 18.569 | 20.142 | 20.788 | 22.380 | 25.396 | 30.290 | 29.333 | 28.919 | 32.046 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 114 | 170 | 132 | 224 | 148 | 513 | 677 | 710 | 735 | 847 | 896 | 711 | 488 | 514 |
| Total debt | 114 | 170 | 132 | 224 | 148 | 513 | 677 | 710 | 735 | 847 | 896 | 711 | 488 | 514 |
| 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 |