| Revenue | DKK 504K | -56% |
| EBITDA | DKK -708K | -527% |
| Net profit | DKK -582K | -720% |
| Total assets | DKK 13,8M | -10% |
| Equity | DKK 5,1M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7.807 | -4.988 | -4.107 | -1.313 | -3.129 | 2.320 | 4.678 | 2.790 | 1.088 | 1.148 | 504 |
| Staff expenses | -1.016 | -218 | -318 | -974 | -1.294 | -1.131 | -2.601 | -2.498 | -839 | -983 | -1.211 |
| EBITDA | -368 | -417 | -122 | -339 | -1.836 | 1.189 | 1.578 | 292 | 249 | 166 | -708 |
| Depreciation & amort. | 269 | 148 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -637 | -565 | -122 | -339 | -1.836 | 1.189 | 1.578 | 292 | 249 | 166 | -708 |
| Net financials | -224 | -124 | -29 | -65 | -420 | -132 | -342 | -207 | -92 | -45 | -38 |
| Profit before tax | -413 | -440 | -96 | -280 | -1.416 | 1.057 | 1.235 | 85 | 157 | 121 | -745 |
| Tax | -0 | -91 | -12 | 61 | -375 | 229 | 249 | 15 | 34 | 27 | -164 |
| Net profit | -413 | -350 | -85 | -281 | -1.061 | 828 | 986 | 71 | 122 | 94 | -582 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.393 | 6.133 | 5.077 | 6.048 | 10.259 | 14.078 | 23.524 | 25.102 | 13.610 | 15.379 | 13.830 |
| Equity | 1.834 | 2.183 | 2.268 | 2.549 | 3.610 | 4.438 | 5.424 | 5.494 | 5.673 | 5.794 | 5.063 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.559 | 3.950 | 2.809 | 3.499 | 6.649 | 9.640 | 18.100 | 19.607 | 7.937 | 9.585 | 8.767 |
| Total debt | 5.559 | 3.950 | 2.809 | 3.499 | 6.649 | 9.640 | 18.100 | 19.607 | 7.937 | 9.585 | 8.767 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |