| Revenue | DKK 19K | -1161% |
| EBITDA | DKK 3K | +292% |
| Net profit | DKK 3K | +292% |
| Total assets | DKK 352K | -1% |
| Equity | DKK 128K | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -9 | -6 | 36 | -80 | 84 | 87 | 43 | 42 | -2 | 0 | -2 | 19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | -9 | -6 | 36 | -80 | 84 | 87 | 25 | 31 | -2 | -4 | -2 | 3 |
| Depreciation & amort. | -0 | -0 | -0 | -106 | -104 | -54 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | -9 | -6 | -70 | -184 | 30 | 87 | 25 | 31 | -2 | -4 | -2 | 3 |
| Net financials | 20 | -497 | -216 | -28 | -0 | -25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | 12 | -506 | -222 | -98 | -184 | 5 | 87 | 25 | 31 | -2 | -4 | -2 | 3 |
| Tax | -0 | -2 | -1 | 1 | -40 | 1 | 19 | 6 | 7 | -0 | -0 | -0 | -0 |
| Net profit | 12 | -503 | -220 | -99 | -143 | 4 | 68 | 19 | 24 | -2 | -4 | -2 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 779 | 239 | 245 | 635 | 564 | 470 | 432 | 381 | 375 | 356 | 355 | 354 | 352 |
| Equity | 566 | -34 | -254 | -387 | -530 | -526 | -268 | 143 | 156 | 123 | 121 | 123 | 128 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234 | 231 | 224 |
| Short-term debt | 213 | 273 | 499 | 1.022 | 1.094 | 995 | 700 | 238 | 219 | 233 | 0 | 0 | 0 |
| Total debt | 213 | 273 | 499 | 1.022 | 1.094 | 995 | 700 | 238 | 219 | 233 | 234 | 231 | 224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 1999 | — | — |
MG Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
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 |
| Mette Gram | Chief Executive Officer | 0 companies |