| Revenue | DKK 19,3M | +9% |
| EBITDA | DKK 3,1M | +448% |
| Net profit | DKK 187K | +108% |
| Total assets | DKK 45,2M | +5% |
| Equity | DKK 16,1M | +397% |
| Employees | 43 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 19.272 | 18.725 | 15.424 | 17.748 | 19.335 |
| Staff expenses | -16.945 | -17.794 | -16.582 | -17.187 | -16.806 |
| EBITDA | 2.327 | 931 | -1.159 | 561 | 3.074 |
| Depreciation & amort. | -1.129 | -1.142 | -1.474 | -1.414 | -1.153 |
| EBIT | 1.198 | -211 | -2.632 | -853 | 1.921 |
| Net financials | -595 | -879 | -1.337 | -1.615 | -2.592 |
| Profit before tax | 603 | -1.090 | -3.969 | -2.467 | 145 |
| Tax | 143 | -124 | -0 | -0 | -42 |
| Net profit | 460 | -966 | -3.969 | -2.467 | 187 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 36.280 | 42.276 | 40.562 | 42.965 | 45.212 |
| Equity | 10.843 | 9.677 | 5.707 | 3.240 | 16.107 |
| Long-term debt | 2.722 | 3.947 | 3.159 | 16.176 | 1.933 |
| Short-term debt | 22.591 | 28.653 | 31.696 | 23.549 | 27.171 |
| Total debt | 25.313 | 32.600 | 34.855 | 39.725 | 29.104 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 1998 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 | |
| Company | 20–24.99% | 20–24.99% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Kasper Ancher Pedersen | Board of Directors | 0 companies |
| Mette Terese Ancher Pedersen | Board of Directors | 0 companies |
| Henrik Ancher Pedersen | Chairman | 0 companies |