| Revenue | DKK -228K | +25% |
| EBITDA | DKK -228K | -25% |
| Net profit | DKK -1,9M | +79% |
| Total assets | DKK 20,4M | +6% |
| Equity | DKK -12M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 68 | 224 | 261 | 265 | 428 | 241 | -17 | 40 | 205 | 6 | -182 | -228 |
| Staff expenses | -0 | -0 | -465 | -464 | -513 | -524 | -496 | -118 | -9 | -9 | -16 | -0 | -0 |
| EBITDA | -23 | 38 | -411 | -398 | -231 | -276 | -454 | -194 | 32 | 196 | -10 | -182 | -228 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -87 | -94 | -76 | -76 | -76 | -76 | -23 |
| EBIT | -23 | 38 | -411 | -398 | -231 | -276 | -541 | -288 | -44 | 120 | -86 | -258 | -251 |
| Net financials | 421 | -455 | 329 | 1.119 | -378 | -42 | -172 | -126 | -398 | 384 | 460 | -8.642 | -1.637 |
| Profit before tax | 398 | -417 | -82 | 721 | -609 | -318 | -714 | -414 | -442 | 504 | 374 | -8.901 | -1.888 |
| Tax | 100 | -0 | -0 | 53 | -0 | -0 | -0 | -0 | -0 | -0 | -97 | -0 | -0 |
| Net profit | 299 | -417 | -82 | 667 | -609 | -318 | -714 | -414 | -442 | 504 | 472 | -8.901 | -1.888 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.599 | 1.257 | 2.307 | 4.626 | 3.241 | 3.272 | 3.782 | 7.919 | 16.468 | 20.619 | 27.356 | 19.164 | 20.403 |
| Equity | 156 | -261 | -343 | 324 | -285 | -603 | -1.316 | -1.730 | -2.173 | -1.668 | -1.197 | -10.097 | -11.985 |
| Long-term debt | 1.427 | 1.502 | 2.389 | 2.956 | 3.331 | 3.561 | 4.850 | 9.611 | 18.416 | 22.175 | 28.514 | 29.127 | 32.355 |
| Short-term debt | 16 | 16 | 261 | 1.345 | 195 | 314 | 248 | 38 | 224 | 113 | 39 | 134 | 33 |
| Total debt | 1.443 | 1.518 | 2.650 | 4.301 | 3.526 | 3.874 | 5.098 | 9.649 | 18.640 | 22.287 | 28.553 | 29.261 | 32.388 |
| 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% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |