| Revenue | DKK 184K | +31% |
| EBITDA | DKK -258K | -1% |
| Net profit | DKK -35K | +44% |
| Total assets | DKK 864K | -16% |
| Equity | DKK 808K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 932 | 915 | 656 | 287 | 45 | 79 | 99 | 527 | 664 | 144 | 523 | 164 | 141 | 184 |
| Staff expenses | -327 | -749 | -520 | -455 | -171 | -104 | -105 | -326 | -422 | -373 | -200 | -240 | -395 | -442 |
| EBITDA | 605 | 165 | 136 | -168 | -127 | -25 | -6 | 201 | 242 | -229 | 323 | -76 | -255 | -258 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 605 | 165 | 136 | -168 | -127 | -25 | -6 | 201 | 242 | -229 | 323 | -76 | -255 | -258 |
| Net financials | -72 | -352 | 30 | 39 | 39 | 188 | -290 | -287 | 14 | 219 | 107 | 118 | 175 | 213 |
| Profit before tax | 533 | -187 | 166 | -129 | -88 | 162 | -295 | -87 | 256 | -10 | 430 | 42 | -80 | -45 |
| Tax | 138 | 23 | 42 | -27 | -19 | 36 | -65 | -19 | 56 | -2 | 94 | 9 | -17 | -10 |
| Net profit | 394 | -210 | 123 | -102 | -69 | 127 | -230 | -68 | 200 | -8 | 335 | 33 | -63 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.792 | 1.348 | 1.495 | 1.318 | 1.219 | 1.338 | 1.110 | 1.140 | 1.326 | 1.040 | 1.280 | 1.043 | 1.029 | 864 |
| Equity | 1.692 | 1.233 | 1.356 | 1.254 | 1.185 | 1.312 | 1.081 | 1.014 | 1.103 | 982 | 1.203 | 985 | 923 | 808 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 100 | 115 | 139 | 64 | 34 | 26 | 29 | 126 | 223 | 58 | 78 | 58 | 106 | 56 |
| Total debt | 100 | 115 | 139 | 64 | 34 | 26 | 29 | 126 | 223 | 58 | 78 | 58 | 106 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Tim Sloth Jørgensen | Board of Directors | 0 companies |
| Jens Hammer Sørensen | Board of Directors | 0 companies |