| Revenue | DKK 1,2M | +1% |
| EBITDA | DKK 1M | +1% |
| Net profit | DKK 321K | -52% |
| Total assets | DKK 3,2M | -19% |
| Equity | DKK 2,7M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.919 | 2.450 | 2.300 | 230 | 992 | 388 | 407 | 840 | 309 | 1.217 | 487 | 224 | 1.232 | 1.247 |
| Staff expenses | -258 | -756 | -770 | -234 | -249 | -227 | -246 | -224 | -245 | -245 | -245 | -245 | -245 | -245 |
| EBITDA | 2.661 | 1.693 | 1.530 | 464 | 743 | 161 | 161 | 616 | 65 | 972 | 242 | 100 | 988 | 1.002 |
| Depreciation & amort. | -66 | -181 | -155 | -94 | -48 | -48 | -48 | -68 | -108 | -60 | -60 | 60 | -0 | -0 |
| EBIT | 2.595 | 1.513 | 1.375 | 370 | 695 | 113 | 112 | 547 | -44 | 912 | 182 | 40 | 988 | 1.002 |
| Net financials | 2 | -108 | -115 | 68 | -112 | 69 | -28 | 102 | 36 | 323 | 266 | 536 | -124 | -586 |
| Profit before tax | 2.597 | 1.405 | 1.260 | 438 | 583 | 182 | 84 | 650 | -8 | 1.235 | 448 | 575 | 864 | 416 |
| Tax | 652 | 380 | 322 | 214 | 141 | 51 | 28 | 153 | 17 | 246 | 84 | 127 | 193 | 95 |
| Net profit | 1.945 | 1.025 | 938 | 224 | 442 | 131 | 56 | 497 | -25 | 988 | 364 | 449 | 671 | 321 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.170 | 5.507 | 5.654 | 5.047 | 5.549 | 5.303 | 5.375 | 5.723 | 5.120 | 5.317 | 4.431 | 4.079 | 4.026 | 3.242 |
| Equity | 3.701 | 3.726 | 4.664 | 4.888 | 5.330 | 5.160 | 4.916 | 5.413 | 4.888 | 4.876 | 4.240 | 3.689 | 3.361 | 2.681 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 433 | 1.749 | 990 | 150 | 220 | 143 | 459 | 298 | 220 | 433 | 189 | 389 | 666 | 560 |
| Total debt | 433 | 1.749 | 990 | 150 | 220 | 143 | 459 | 298 | 220 | 433 | 189 | 389 | 666 | 560 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1999 | |
| Individual | 25.0% | 25.0% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 | |
| Individual | 5.0% | 5.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |