| Revenue | DKK 845K | -18% |
| EBITDA | DKK 30K | +135% |
| Net profit | DKK -47K | +73% |
| Total assets | DKK 1,4M | +59% |
| Equity | DKK -282K | -20% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.548 | 378 | 351 | 920 | 806 | 321 | 832 | 546 | 634 | 151 | 1.826 | 1.162 | 1.025 | 845 |
| Staff expenses | -345 | -338 | -340 | -725 | -680 | -302 | -432 | -347 | -565 | -1.140 | -1.519 | -1.245 | -1.109 | -816 |
| EBITDA | 256 | 40 | 11 | 195 | 127 | 18 | 400 | 199 | 70 | -980 | 307 | -83 | -84 | 30 |
| Depreciation & amort. | -29 | -30 | -54 | -87 | -84 | -58 | -62 | -62 | -68 | -50 | -41 | -35 | -24 | -29 |
| EBIT | 227 | 10 | -43 | 108 | 43 | -39 | 338 | 136 | 1 | -1.030 | 266 | -118 | -108 | 1 |
| Net financials | -21 | -3 | -1 | -5 | -7 | -7 | -5 | -9 | -42 | 447 | -191 | 119 | -65 | -48 |
| Profit before tax | 206 | 7 | -44 | 103 | 36 | -46 | 333 | 127 | -40 | -583 | 75 | 0 | -173 | -47 |
| Tax | -0 | -0 | -0 | 15 | 11 | -8 | 76 | 35 | -3 | 3 | 0 | -0 | -0 | -0 |
| Net profit | 206 | 7 | -44 | 87 | 25 | -39 | 257 | 93 | -38 | -586 | 75 | 0 | -173 | -47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 568 | 465 | 399 | 851 | 595 | 720 | 1.128 | 1.154 | 1.242 | 1.062 | 1.152 | 1.846 | 856 | 1.365 |
| Equity | 101 | 108 | 64 | 151 | 176 | 137 | 394 | 487 | 449 | -137 | -62 | -62 | -235 | -282 |
| Long-term debt | 200 | 0 | 0 | 0 | 0 | 0 | -13 | -11 | -11 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 267 | 357 | 335 | 685 | 394 | 565 | 641 | 590 | 793 | 1.199 | 1.214 | 1.908 | 1.092 | 1.647 |
| Total debt | 467 | 357 | 335 | 685 | 394 | 565 | 641 | 590 | 793 | 1.199 | 1.214 | 1.908 | 1.092 | 1.647 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
JB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Jens Brinksten | Management | 0 companies |