| Revenue | DKK 569K | -19% |
| EBITDA | DKK 142K | -40% |
| Net profit | DKK 4K | -96% |
| Total assets | DKK 1,4M | +11% |
| Equity | DKK 675K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 769 | 314 | 797 | 644 | 361 | 260 | 415 | 511 | 192 | 658 | 713 | 707 | 569 |
| Staff expenses | -785 | -245 | -445 | -637 | -179 | -63 | -372 | -433 | -355 | -636 | -519 | -470 | -427 |
| EBITDA | -17 | 69 | 352 | 7 | 182 | 197 | 43 | 78 | -163 | 157 | 194 | 237 | 142 |
| Depreciation & amort. | -107 | -93 | -83 | -144 | -144 | -35 | -66 | -63 | -63 | 67 | -141 | -141 | -126 |
| EBIT | -124 | -24 | 270 | -137 | 38 | 161 | -23 | 16 | -226 | 90 | 53 | 96 | 16 |
| Net financials | -0 | 2 | 3 | 1 | 0 | -0 | -2 | -4 | -3 | -5 | -6 | 3 | 4 |
| Profit before tax | -124 | -21 | 273 | -136 | 38 | 161 | -25 | 12 | -229 | 85 | 47 | 99 | 20 |
| Tax | -0 | 0 | -0 | -0 | -0 | 12 | 6 | 3 | -9 | -0 | -1 | 18 | 17 |
| Net profit | -124 | -22 | 273 | -136 | 38 | 150 | -19 | 9 | -220 | 85 | 48 | 80 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 883 | 582 | 1.178 | 1.429 | 1.139 | 941 | 1.049 | 989 | 735 | 1.240 | 1.248 | 1.304 | 1.445 |
| Equity | 385 | 363 | 636 | 500 | 538 | 688 | 668 | 678 | 457 | 543 | 591 | 671 | 675 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 498 | 219 | 542 | 928 | 601 | 242 | 374 | 302 | 278 | 697 | 657 | 633 | 771 |
| Total debt | 498 | 219 | 542 | 928 | 601 | 242 | 374 | 302 | 278 | 697 | 657 | 633 | 771 |
| 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 | 2018 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Bjørn Christian Kolmos Herbst | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Isabella Herbst | Board of Directors | 0 companies |
| Maj-Britt Herbst | Chairman | 0 companies |