| Revenue | DKK 2,8M | -16% |
| EBITDA | DKK 1,1M | +21% |
| Net profit | DKK 809K | +58% |
| Total assets | DKK 5,3M | +3% |
| Equity | DKK 4,2M | +19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 153 | -37 | -72 | 70 | 3.157 | 3.309 | 3.233 | 3.456 | 2.454 | 3.963 | 3.721 | 3.317 | 2.787 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.575 | -3.062 | -2.554 | -2.204 | -2.614 | -1.615 | -2.402 | -2.423 | -1.706 |
| EBITDA | 153 | -37 | -72 | 42 | 492 | 12 | 477 | 1.076 | -296 | 2.235 | 1.319 | 894 | 1.081 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -138 | -185 | -185 | -0 |
| EBIT | 153 | -37 | -72 | 42 | 492 | 12 | 477 | 1.076 | -296 | 2.097 | 1.134 | 709 | 1.081 |
| Net financials | 10 | 2 | -7 | -2 | -2 | -4 | -5 | -5 | -15 | -35 | -24 | -32 | -21 |
| Profit before tax | 163 | -34 | -80 | 40 | 490 | 8 | 472 | 1.071 | -312 | 2.062 | 1.110 | 677 | 1.060 |
| Tax | 46 | -0 | -0 | -0 | 109 | 14 | 109 | 250 | -55 | 448 | 260 | 164 | 251 |
| Net profit | 117 | -34 | -80 | 40 | 381 | -6 | 363 | 821 | -256 | 1.593 | 850 | 513 | 809 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 367 | 205 | 41 | 79 | 747 | 943 | 1.187 | 2.042 | 1.535 | 4.218 | 4.682 | 5.174 | 5.342 |
| Equity | 262 | 92 | 12 | 51 | 432 | 322 | 580 | 1.293 | 926 | 2.406 | 3.141 | 3.536 | 4.223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 397 | 355 | 0 |
| Short-term debt | 105 | 114 | 30 | 28 | 315 | 621 | 607 | 749 | 609 | 1.812 | 1.139 | 1.284 | 1.088 |
| Total debt | 105 | 114 | 30 | 28 | 315 | 621 | 607 | 749 | 609 | 1.812 | 1.536 | 1.638 | 1.088 |
| 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% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |