| Revenue | DKK 2,1M | +9% |
| EBITDA | DKK 1,1M | +10% |
| Net profit | DKK 3,2M | -48% |
| Total assets | DKK 70,7M | +8% |
| Equity | DKK 48,9M | +6% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.751 | 524 | -163 | 877 | 1.752 | 2.780 | 2.197 | 4.462 | 1.504 | 3.156 | 1.580 | 1.957 | 2.134 |
| Staff expenses | -716 | -661 | -615 | -744 | -832 | -659 | -853 | -841 | -1.243 | -876 | -1.005 | -924 | -918 |
| EBITDA | 1.857 | -137 | -779 | 133 | 920 | 2.121 | 2.827 | 3.620 | 261 | 2.279 | 574 | 1.033 | 1.140 |
| Depreciation & amort. | -412 | -419 | -584 | -435 | -611 | -651 | 741 | -610 | -331 | -265 | -279 | -331 | -301 |
| EBIT | 1.445 | -556 | -1.363 | -303 | 309 | 1.470 | 2.086 | 3.011 | -70 | 2.015 | 295 | 702 | 840 |
| Net financials | 1.728 | 1.631 | 1.470 | 4.372 | -2.210 | 1.054 | -1.428 | 2.290 | 1.955 | 1.753 | -3.197 | 7.107 | 3.306 |
| Profit before tax | 3.173 | 1.075 | 107 | 4.069 | -1.901 | 2.524 | 657 | 5.300 | 1.885 | 3.767 | -2.901 | 7.809 | 4.145 |
| Tax | -400 | 57 | -308 | -35 | -414 | 382 | 154 | 1.170 | 468 | 1.281 | -593 | 1.696 | 972 |
| Net profit | 3.573 | 250 | 415 | 4.104 | -1.487 | 2.141 | 503 | 4.128 | 1.417 | 2.487 | -2.308 | 6.113 | 3.173 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52.893 | 47.031 | 45.933 | 51.000 | 48.829 | 60.963 | 55.647 | 54.082 | 60.232 | 60.618 | 58.138 | 65.497 | 70.710 |
| Equity | 32.990 | 32.240 | 32.557 | 36.560 | 34.972 | 37.062 | 37.512 | 41.586 | 41.278 | 42.717 | 40.008 | 46.121 | 48.863 |
| Long-term debt | 10.594 | 10.289 | 12.227 | 10.863 | 10.423 | 12.704 | 10.686 | 10.833 | 16.306 | 11.699 | 13.181 | 13.510 | 14.559 |
| Short-term debt | 9.310 | 4.502 | 1.150 | 3.576 | 3.434 | 11.197 | 7.450 | 1.613 | 2.301 | 6.014 | 4.949 | 5.574 | 6.958 |
| Total debt | 19.903 | 14.791 | 13.377 | 14.440 | 13.857 | 23.901 | 18.136 | 12.447 | 18.607 | 17.713 | 18.130 | 19.084 | 21.518 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |