| Revenue | — | — |
| EBITDA | DKK -18K | -575% |
| Net profit | DKK 901K | +44% |
| Total assets | DKK 7,4M | +16% |
| Equity | DKK 7,2M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.311 | 4.990 | 5.576 | 5.194 | 6.290 | -150 | -126 | — | — | — | — | — | — |
| Staff expenses | -4.358 | -4.264 | -4.284 | -4.080 | -1.321 | -21 | -72 | -238 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | 953 | 726 | 1.292 | 1.016 | 4.969 | -171 | -199 | -231 | -45 | -3 | -4 | -3 | -18 |
| Depreciation & amort. | 41 | 44 | 74 | 64 | 101 | -118 | -118 | -118 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 913 | 682 | 1.217 | 952 | 4.868 | -289 | -317 | -349 | -45 | -3 | -4 | -3 | -18 |
| Net financials | 102 | 103 | 112 | 130 | -2.159 | 294 | -430 | 805 | -251 | 1.092 | -849 | 629 | 1.098 |
| Profit before tax | 1.015 | 785 | 1.329 | 1.082 | 2.709 | 6 | -747 | 388 | -280 | 1.062 | -875 | 626 | 1.081 |
| Tax | 259 | 210 | 334 | 259 | 1.101 | -9 | -0 | -14 | 5 | 100 | -0 | -0 | 180 |
| Net profit | 756 | 575 | 995 | 823 | 1.608 | 15 | -747 | 402 | -286 | 962 | -875 | 627 | 901 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.340 | 7.781 | 8.708 | 8.334 | 9.287 | 8.450 | 7.528 | 7.453 | 6.549 | 7.246 | 6.011 | 6.422 | 7.446 |
| Equity | 5.902 | 6.380 | 7.174 | 7.797 | 8.670 | 8.335 | 7.388 | 6.320 | 6.034 | 6.884 | 5.895 | 6.404 | 7.182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.427 | 1.379 | 1.511 | 537 | 601 | 108 | 133 | 1.133 | 514 | 363 | 116 | 19 | 264 |
| Total debt | 1.427 | 1.379 | 1.511 | 537 | 601 | 108 | 133 | 1.133 | 514 | 363 | 116 | 19 | 264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — | |
| Chairman | 2002 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Erik Bo Rasmussen | Chairman | 0 companies |
| Ulla Skov | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Mette Engstrøm Grocott | Chairman | 0 companies |
| Jens Skov | Chairman | 0 companies |