| Revenue | DKK 382K | -15% |
| EBITDA | DKK 382K | -15% |
| Net profit | DKK -97K | +89% |
| Total assets | DKK 3,9M | -4% |
| Equity | DKK 424K | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 375 | 646 | 478 | 594 | 421 | 659 | 573 | 478 | 452 | 382 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 375 | 646 | 478 | 594 | 421 | 659 | 573 | 478 | 452 | 382 |
| Depreciation & amort. | 385 | -210 | -221 | -874 | -841 | -600 | -507 | -415 | -353 | -394 |
| EBIT | -10 | 436 | 257 | -279 | -419 | 60 | 66 | 63 | 98 | -12 |
| Net financials | 292 | 931 | 457 | 1.401 | 190 | 12 | -306 | -82 | -1.201 | -111 |
| Profit before tax | 283 | 1.366 | 715 | 1.121 | -230 | 72 | -240 | -20 | -1.103 | -123 |
| Tax | -40 | 118 | 132 | -104 | -128 | -15 | -9 | -4 | -242 | -26 |
| Net profit | 323 | 1.248 | 583 | 1.226 | -101 | 87 | -232 | -15 | -862 | -97 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.510 | 5.676 | 6.224 | 5.666 | 4.855 | 4.101 | 3.915 | 3.449 | 4.107 | 3.925 |
| Equity | -1.413 | -165 | 418 | 1.644 | 1.543 | 1.630 | 1.398 | 1.383 | 521 | 424 |
| Long-term debt | 2.196 | 3.143 | 3.396 | 2.961 | 2.362 | 1.777 | 1.902 | 1.527 | 2.920 | 2.625 |
| Short-term debt | 3.727 | 706 | 861 | 860 | 951 | 694 | 615 | 539 | 666 | 876 |
| Total debt | 5.923 | 3.849 | 4.257 | 3.821 | 3.313 | 2.471 | 2.517 | 2.066 | 3.586 | 3.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 1999 | — | — | |
JL | Board of Directors | 2002 | — | — |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Tommy Vestergaard Christiansen | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Bente Lambrecht Lemminger | Board of Directors | 0 companies |
| Thor Lambrecht Lemminger | Chairman | 0 companies |
| Roy Find Lemminger | Board of Directors | 0 companies |
| Ib Jørgensen Vonge | Chairman | 0 companies |
| Torben Bloch Pedersen | Chairman | 0 companies |
| Jan Lund | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |