| Revenue | DKK 171K | +290% |
| EBITDA | DKK 171K | +290% |
| Net profit | DKK 134K | +284% |
| Total assets | DKK 614K | +32% |
| Equity | DKK 562K | +31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -5 | -4 | -6 | 313 | 439 | 460 | 499 | 354 | 223 | 112 | 153 | 44 | 171 |
| Staff expenses | -0 | -0 | -0 | -0 | -250 | -400 | -453 | -445 | -0 | -175 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -5 | -4 | -6 | 63 | 39 | 7 | 54 | 354 | 48 | 112 | 153 | 44 | 171 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -5 | -4 | -6 | 63 | 39 | 7 | 54 | 354 | 48 | 112 | 153 | 44 | 171 |
| Net financials | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -1 | -3 | -7 | -2 | 1 | 1 |
| Profit before tax | -5 | -5 | -4 | -6 | 63 | 39 | 7 | 54 | 353 | 45 | 105 | 151 | 45 | 172 |
| Tax | -0 | -0 | -0 | -0 | -0 | 4 | 2 | 12 | 78 | 10 | 24 | 33 | 10 | 38 |
| Net profit | -5 | -5 | -4 | -6 | 63 | 35 | 5 | 42 | 276 | 35 | 81 | 117 | 35 | 134 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 110 | 106 | 106 | 405 | 157 | 123 | 250 | 502 | 520 | 545 | 581 | 466 | 614 |
| Equity | 87 | 82 | 78 | 72 | 135 | 68 | 74 | 116 | 391 | 426 | 508 | 511 | 428 | 562 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 4 | 2 | 12 | 78 | 9 | 24 | 33 | 10 | 28 |
| Short-term debt | 23 | 28 | 28 | 34 | 270 | 85 | 47 | 122 | 32 | 85 | 14 | 37 | 28 | 24 |
| Total debt | 23 | 28 | 28 | 34 | 270 | 88 | 49 | 134 | 110 | 94 | 38 | 71 | 38 | 53 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
FE Audit | Audit | 2004 | — | — |
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 |
| Finn Erik Rasmussen | Audit | 0 companies |