| Revenue | DKK 14K | -78% |
| EBITDA | DKK -195K | +35% |
| Net profit | DKK 2,1M | -7% |
| Total assets | DKK 37,5M | +1% |
| Equity | DKK 37M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 875 | 1.006 | 1.581 | 892 | 2.809 | 433 | 254 | 20 | 0 | 0 | 0 | 62 | 14 |
| Staff expenses | -56 | -84 | -31 | -30 | -360 | -0 | -25 | -25 | -20 | -0 | -0 | -0 | -0 |
| EBITDA | 229 | 28 | -14 | 198 | 225 | 253 | 2 | -176 | -205 | -63 | -373 | -300 | -195 |
| Depreciation & amort. | -0 | -963 | -250 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 229 | -935 | -264 | 198 | 225 | 253 | 2 | -176 | -205 | -63 | -373 | -300 | -195 |
| Net financials | -631 | -14 | 596 | 51 | -272 | -49 | -5.769 | 104 | -81 | 3.285 | 37.543 | 3.221 | 2.990 |
| Profit before tax | -403 | -949 | 331 | 249 | -48 | 204 | -5.768 | -71 | -286 | 3.222 | 37.169 | 2.921 | 2.796 |
| Tax | 87 | 264 | 98 | 29 | 12 | 16 | 68 | -0 | -0 | -0 | -275 | 643 | 680 |
| Net profit | -490 | -1.212 | 233 | 220 | -60 | 188 | -5.835 | -71 | -286 | 3.222 | 37.444 | 2.278 | 2.116 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.752 | 15.758 | 10.794 | 10.670 | 9.818 | 9.628 | 1.529 | 1.524 | 1.133 | 4.384 | 41.643 | 37.197 | 37.531 |
| Equity | 9.467 | 7.455 | 6.938 | 7.008 | 6.849 | 6.937 | 1.001 | 930 | 644 | 3.865 | 41.309 | 36.838 | 36.954 |
| Long-term debt | 4.594 | 2.597 | 2.600 | 2.405 | 2.281 | 2.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 691 | 5.707 | 1.256 | 1.257 | 688 | 410 | 527 | 595 | 489 | 518 | 334 | 360 | 577 |
| Total debt | 5.285 | 8.303 | 3.856 | 3.662 | 2.969 | 2.691 | 527 | 595 | 489 | 518 | 334 | 360 | 577 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
SC Audit | Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 1999 | |
| Individual | 25.0% | 25.0% | 1999 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 15.0% | 15.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Søren Cortsen | Audit | 0 companies |
| Claus Cornelius Woldbye | Chairman | 0 companies |