| Revenue | DKK 131K | +33% |
| EBITDA | DKK 70K | +104% |
| Net profit | DKK -110K | +92% |
| Total assets | DKK 13,2M | -5% |
| Equity | DKK 13M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -31 | 13 | -18 | 34 | 72 | 12 | 23 | -6 | 52 | 62 | 98 | 131 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -41 | -967 | 13 | -18 | 34 | 72 | 12 | 134 | 252 | 144 | 84 | -1.728 | 70 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -25 | -46 | -6 | -6 | -6 | -6 | -6 | -6 |
| EBIT | -41 | -967 | 13 | -18 | 34 | 47 | -33 | 128 | 246 | 138 | 78 | -1.734 | 64 |
| Net financials | 7.118 | 110 | -14 | 427 | 509 | 1.497 | 676 | 1.104 | 1.705 | 676 | 686 | -1.944 | -174 |
| Profit before tax | 7.077 | -730 | -2 | 408 | 543 | 1.543 | 654 | 1.232 | 1.893 | 767 | 717 | -1.852 | -48 |
| Tax | 4 | 63 | 15 | 37 | -1 | 41 | 19 | 61 | 58 | 35 | 28 | -456 | 61 |
| Net profit | 7.073 | -793 | -16 | 371 | 544 | 1.502 | 635 | 1.171 | 1.834 | 732 | 690 | -1.396 | -110 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.532 | 10.516 | 9.931 | 9.847 | 10.321 | 11.658 | 11.607 | 12.438 | 13.814 | 14.372 | 15.532 | 13.907 | 13.209 |
| Equity | 11.523 | 10.410 | 9.878 | 9.838 | 10.091 | 11.490 | 11.599 | 12.370 | 13.544 | 14.163 | 14.738 | 13.205 | 12.973 |
| Long-term debt | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 | 106 | 43 | 4 | 224 | 161 | 3 | 39 | 184 | 103 | 683 | 701 | 236 |
| Total debt | 3 | 106 | 53 | 4 | 224 | 161 | 3 | 39 | 184 | 103 | 683 | 701 | 236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
GS Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Gitte Størup | Audit | 0 companies |