| Revenue | DKK 4K | +1133% |
| EBITDA | DKK 132K | -4% |
| Net profit | DKK 2,6M | -49% |
| Total assets | DKK 21,7M | -6% |
| Equity | DKK 20M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 59 | 30 | 231 | 166 | 184 | 140 | 70 | 68 | 69 | 70 | -68 | -52 | 0 | 4 |
| Staff expenses | -120 | -120 | -60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -61 | -90 | 171 | 667 | -560 | 1.351 | 1.517 | 3.584 | 3.215 | 3.490 | -457 | 990 | 138 | 132 |
| Depreciation & amort. | -103 | -95 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -164 | -184 | 171 | 667 | -560 | 1.351 | 1.517 | 3.584 | 3.215 | 3.490 | -457 | 990 | 138 | 132 |
| Net financials | -337 | 704 | 1.124 | 2.933 | -1.077 | 2.139 | 1.796 | 4.102 | 3.990 | 7.130 | 84 | 2.109 | 5.713 | 2.363 |
| Profit before tax | -501 | 519 | 1.295 | 3.025 | -980 | 2.911 | 1.778 | 4.096 | 3.974 | 7.102 | -372 | 3.098 | 5.851 | 2.495 |
| Tax | -124 | 136 | 515 | 583 | -90 | 492 | 54 | 113 | 166 | 797 | -475 | 347 | 709 | -111 |
| Net profit | -377 | 383 | 781 | 2.442 | -890 | 2.420 | 1.724 | 3.984 | 3.808 | 6.304 | 102 | 2.751 | 5.143 | 2.606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.329 | 16.231 | 16.828 | 19.074 | 18.461 | 17.372 | 18.802 | 21.021 | 19.880 | 24.322 | 20.750 | 20.728 | 23.041 | 21.668 |
| Equity | 13.851 | 14.234 | 14.615 | 16.657 | 15.767 | 16.386 | 17.611 | 18.994 | 17.302 | 20.971 | 16.574 | 19.210 | 20.903 | 20.009 |
| Long-term debt | 1.455 | 1.850 | 1.850 | 0 | 0 | 682 | 1.009 | 1.687 | 1.597 | 2.244 | 599 | 585 | 568 | 1.101 |
| Short-term debt | 23 | 147 | 363 | 2.418 | 2.694 | 294 | 174 | 330 | 973 | 1.094 | 3.563 | 688 | 1.290 | 245 |
| Total debt | 1.478 | 1.997 | 2.213 | 2.418 | 2.694 | 976 | 1.182 | 2.017 | 2.569 | 3.339 | 4.161 | 1.274 | 1.858 | 1.347 |
| 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% | 2024 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |