| Revenue | DKK 1M | +187% |
| EBITDA | DKK -1,4M | -19% |
| Net profit | DKK 34,2M | +295% |
| Total assets | DKK 119,1M | +86% |
| Equity | DKK 89,4M | +49% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | 416 | 386 | 614 | 546 | 564 | 822 | 497 | 1.297 | 698 | 892 | 84 | 360 | 1.034 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | 3.452 | 800 | 559 | 432 | 613 | -1.718 | 150 | 975 | 446 | 681 | -307 | -1.184 | -1.404 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.518 | -207 | -0 | -0 | -0 | -106 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.934 | 593 | 559 | 432 | 613 | -1.824 | 150 | 975 | 446 | 681 | -307 | -1.184 | -1.404 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.564 | 4.969 | 2.130 | 2.497 | 8.996 | 3.662 | 4.312 | 5.825 | -1.095 | 8.175 | 6.085 | 10.364 | 36.061 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | 5.497 | 5.562 | 2.689 | 2.929 | 9.609 | 1.838 | 4.462 | 6.800 | -649 | 8.855 | 5.778 | 9.179 | 34.657 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 589 | -178 | 574 | -3 | 371 | 39 | -459 | 1.242 | -112 | 792 | 79 | 498 | 407 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | 4.909 | 5.740 | 2.115 | 2.932 | 9.238 | 1.799 | 4.921 | 5.559 | -537 | 8.064 | 5.700 | 8.681 | 34.250 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.037 | 23.862 | 28.703 | 26.241 | 43.558 | 39.622 | 42.693 | 54.828 | 52.333 | 60.558 | 56.224 | 64.147 | 119.082 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 15.137 | 20.828 | 22.493 | 23.976 | 32.714 | 33.913 | 37.833 | 42.392 | 40.855 | 47.919 | 52.511 | 60.192 | 89.442 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.461 | 1.231 | 1.003 | 762 | 4.245 | 553 | 4.035 | 10.862 | 10.733 | 11.490 | 3.201 | 2.993 | 2.785 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.439 | 1.577 | 4.478 | 739 | 5.721 | 4.579 | 732 | 1.460 | 743 | 1.049 | 439 | 918 | 26.840 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.900 | 2.808 | 5.480 | 1.502 | 9.966 | 5.132 | 4.766 | 12.322 | 11.477 | 12.539 | 3.640 | 3.911 | 29.625 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
OC Audit | Audit | 1999 | — | — |
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 |
| Ole Christophersen | Audit | 0 companies |