| Revenue | DKK -98K | +375% |
| EBITDA | DKK -98K | -375% |
| Net profit | DKK -1,2M | +60% |
| Total assets | DKK 9,3M | -21% |
| Equity | DKK 9,3M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 120 | 76 | 43 | 0 | 271 | 251 | 276 | 170 | 264 | 128 | 131 | 30 | -21 | -98 |
| Staff expenses | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 100 | 76 | 43 | 413 | 271 | 251 | 276 | 170 | 264 | 128 | 131 | 30 | -21 | -98 |
| Depreciation & amort. | -45 | -4 | -3 | 207 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 55 | 72 | 40 | 207 | 271 | 251 | 276 | 170 | 264 | 128 | 131 | 30 | -21 | -98 |
| Net financials | 676 | 1.493 | 1.292 | 793 | 2.100 | 3.188 | 16.855 | 3.644 | 2.589 | 780 | -2.835 | -3.970 | -2.945 | -1.102 |
| Profit before tax | 731 | 1.565 | 1.331 | 1.000 | 2.371 | 3.440 | 17.131 | 3.814 | 2.853 | 908 | -2.704 | -3.939 | -2.966 | -1.200 |
| Tax | 4 | 47 | -2 | 50 | 61 | 58 | 60 | 36 | 59 | 27 | 29 | 9 | -1 | -10 |
| Net profit | 727 | 1.107 | 1.354 | 950 | 2.310 | 3.382 | 17.070 | 3.778 | 2.794 | 881 | -2.733 | -3.948 | -2.965 | -1.190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.250 | 19.567 | 20.064 | 17.909 | 14.976 | 14.939 | 27.856 | 24.273 | 24.683 | 24.926 | 20.663 | 15.508 | 11.764 | 9.328 |
| Equity | 18.513 | 18.110 | 18.464 | 16.814 | 12.824 | 13.807 | 26.877 | 24.155 | 24.549 | 24.630 | 20.097 | 15.349 | 11.084 | 9.295 |
| Long-term debt | 112 | 63 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 75 | 424 | 159 | 679 | 34 |
| Short-term debt | 620 | 1.357 | 1.561 | 1.063 | 2.120 | 1.100 | 946 | 86 | 101 | 187 | 109 | 0 | 0 | 0 |
| Total debt | 732 | 1.420 | 1.565 | 1.063 | 2.120 | 1.100 | 946 | 86 | 101 | 262 | 533 | 159 | 679 | 34 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
| Audit | 1999 | — | — | |
LA Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Michal A. Rohdin Statsaut Revisorer A/S | Audit | 0 companies |
| LOKALREVISORERNE ApS | Audit | 0 companies |