| Revenue | DKK 305K | -25% |
| EBITDA | DKK 305K | -25% |
| Net profit | DKK 58K | -25% |
| Total assets | DKK 3,8M | -2% |
| Equity | DKK 1,4M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 386 | 492 | 572 | 470 | 405 | 396 | 361 | 315 | 337 | 306 | 407 | 305 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 465 | 386 | 492 | 572 | 470 | 405 | 396 | 361 | 315 | 337 | 306 | 407 | 305 |
| Depreciation & amort. | 90 | -90 | -90 | -90 | -90 | -93 | -95 | -97 | -98 | -143 | -143 | -266 | -192 |
| EBIT | 375 | 296 | 401 | 482 | 380 | 312 | 300 | 264 | 217 | 194 | 163 | 141 | 113 |
| Net financials | -168 | -104 | -115 | -132 | -6 | 14 | -28 | -26 | -47 | -32 | -48 | -43 | -52 |
| Profit before tax | 208 | 192 | 286 | 350 | 374 | 326 | 272 | 238 | 170 | 162 | 115 | 98 | 62 |
| Tax | 55 | 3 | 68 | 81 | 82 | 72 | 60 | 52 | 37 | 36 | 35 | 21 | 4 |
| Net profit | 153 | 189 | 219 | 269 | 291 | 254 | 212 | 186 | 133 | 126 | 79 | 77 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.051 | 4.075 | 4.277 | 4.579 | 4.834 | 4.944 | 3.807 | 3.823 | 3.901 | 3.901 | 3.863 | 3.859 | 3.784 |
| Equity | 1.033 | 1.072 | 1.110 | 1.179 | 1.220 | 1.225 | 1.187 | 1.173 | 1.126 | 1.152 | 1.231 | 1.308 | 1.366 |
| Long-term debt | 2.290 | 2.199 | 2.105 | 2.163 | 1.868 | 1.719 | 1.553 | 1.395 | 1.255 | 1.087 | 1.087 | 772 | 607 |
| Short-term debt | 371 | 470 | 708 | 856 | 1.347 | 1.582 | 629 | 798 | 1.044 | 1.173 | 1.035 | 1.254 | 1.315 |
| Total debt | 2.661 | 2.669 | 2.813 | 3.020 | 3.215 | 3.301 | 2.182 | 2.193 | 2.299 | 2.260 | 2.123 | 2.026 | 1.922 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BO LARSEN HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |