| Revenue | DKK 1,5M | -1% |
| EBITDA | DKK 105K | +36% |
| Net profit | DKK 39K | +184% |
| Total assets | DKK 1,6M | +3% |
| Equity | DKK 605K | +7% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.584 | 1.814 | 1.571 | 1.560 | 1.541 |
| Staff expenses | -1.201 | -1.389 | -1.434 | -1.483 | -1.436 |
| EBITDA | 382 | 425 | 136 | 77 | 105 |
| Depreciation & amort. | 129 | 118 | -53 | -10 | -10 |
| EBIT | 253 | 306 | 84 | 67 | 95 |
| Net financials | -45 | -26 | -25 | -49 | -43 |
| Profit before tax | 209 | 281 | 59 | 18 | 52 |
| Tax | 46 | 62 | 13 | 4 | 13 |
| Net profit | 163 | 218 | 46 | 14 | 39 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 2.126 | 1.967 | 1.612 | 1.596 | 1.639 |
| Equity | 288 | 506 | 552 | 565 | 605 |
| Long-term debt | 51 | 0 | 0 | 0 | 12 |
| Short-term debt | 1.788 | 1.461 | 1.061 | 1.031 | 1.022 |
| Total debt | 1.839 | 1.461 | 1.061 | 1.031 | 1.034 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 1999 – 1999 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2017 | |
| Board of Directors | 2018 | |
| Chairman | 2017 | |
| Former (2) | ||
| Board of Directors | 2018 – 2025 | |
| Board of Directors | 2017 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2022 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 100% | 100% | 1999 | |
| Company | 20–24.99% | 20–24.99% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Peter Hertz | Board of Directors | 0 companies |
| Torben Erik Hansen | Board of Directors | 0 companies |
| Kim Grundahl Antonsen | Board of Directors | 0 companies |
| Michael Jacob Mosbak | Chairman | 0 companies |
| Dennis Arildtoft | Board of Directors | 0 companies |