| Revenue | DKK -155K | -49% |
| EBITDA | DKK -155K | +49% |
| Net profit | DKK -2M | +12% |
| Total assets | DKK 17,7M | -10% |
| Equity | DKK 11,6M | -15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -95 | -315 | -43 | -353 | 280 | 122 | -334 | 260 | -79 | -23 | -66 | -307 | -155 |
| Staff expenses | -0 | -50 | -0 | -0 | -0 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -95 | -365 | -43 | -353 | 280 | 72 | -334 | 260 | -79 | -23 | -66 | -307 | -155 |
| Depreciation & amort. | -5 | -10 | -7 | -12 | -14 | -10 | -13 | -33 | -35 | -72 | -72 | -69 | -48 |
| EBIT | -100 | -375 | -50 | -365 | 266 | 62 | -347 | 227 | -114 | -95 | -139 | -377 | -203 |
| Net financials | 1.271 | 1.934 | -1.076 | 939 | -178 | 2.272 | -75 | 4.070 | -16 | 1.512 | 6.216 | -2.084 | -1.896 |
| Profit before tax | 1.170 | 1.558 | -1.127 | 575 | 89 | 2.334 | -421 | 4.273 | -130 | 1.417 | 6.077 | -2.460 | -2.099 |
| Tax | -0 | -0 | 202 | -0 | -0 | -0 | -357 | 909 | -19 | 313 | -838 | -135 | -59 |
| Net profit | 1.170 | 1.558 | -1.329 | 575 | 89 | 2.334 | -65 | 3.364 | -110 | 1.104 | 6.915 | -2.325 | -2.040 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.481 | 21.699 | 18.852 | 15.235 | 12.948 | 22.074 | 23.539 | 28.157 | 24.970 | 37.249 | 26.065 | 19.721 | 17.677 |
| Equity | 4.540 | 6.098 | 4.770 | 5.344 | 5.433 | 7.767 | 7.702 | 11.066 | 10.956 | 12.060 | 17.975 | 13.650 | 11.609 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.941 | 15.600 | 14.083 | 9.891 | 7.515 | 14.308 | 15.837 | 17.090 | 14.009 | 25.180 | 8.090 | 6.071 | 6.068 |
| Total debt | 4.941 | 15.600 | 14.083 | 9.891 | 7.515 | 14.308 | 15.837 | 17.090 | 14.009 | 25.180 | 8.090 | 6.071 | 6.068 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |