| Revenue | DKK -6K | -79% |
| EBITDA | DKK -6K | +79% |
| Net profit | DKK -22K | -145% |
| Total assets | DKK 302K | -15% |
| Equity | DKK 294K | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 126 | 352 | 206 | 299 | 266 | 210 | 158 | 196 | 187 | 1.309 | -40 | -26 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 126 | 124 | 206 | 299 | 266 | 210 | 158 | 196 | 127 | 1.309 | -40 | -26 | -6 |
| Depreciation & amort. | -42 | -42 | -42 | -48 | -114 | -114 | -92 | -92 | -42 | -0 | -0 | -0 | -0 |
| EBIT | 84 | 83 | 164 | 251 | 152 | 96 | 66 | 105 | 86 | 1.309 | -40 | -26 | -6 |
| Net financials | -47 | -51 | -48 | -42 | -38 | -37 | -35 | -33 | -33 | -35 | -13 | -1 | -8 |
| Profit before tax | 37 | 32 | 115 | 209 | 114 | 59 | 32 | 71 | 53 | 1.274 | -53 | -26 | -13 |
| Tax | -31 | 8 | 10 | 58 | 13 | 13 | 7 | 16 | 12 | 231 | -12 | -17 | 9 |
| Net profit | 68 | 23 | 105 | 150 | 101 | 46 | 25 | 55 | 41 | 1.043 | -41 | -9 | -22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.108 | 3.049 | 3.076 | 3.134 | 3.107 | 2.917 | 2.714 | 2.509 | 2.543 | 1.854 | 1.221 | 354 | 302 |
| Equity | 600 | 495 | 472 | 495 | 468 | 386 | 283 | 210 | 252 | 1.295 | 1.125 | 316 | 294 |
| Long-term debt | 2.278 | 2.258 | 2.237 | 2.215 | 2.161 | 2.061 | 1.949 | 1.837 | 1.725 | 0 | 0 | 0 | 0 |
| Short-term debt | 110 | 168 | 228 | 227 | 281 | 268 | 274 | 249 | 356 | 559 | 96 | 38 | 8 |
| Total debt | 2.388 | 2.425 | 2.465 | 2.442 | 2.442 | 2.329 | 2.223 | 2.086 | 2.081 | 559 | 96 | 38 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2000 | |
| Individual | 25.0% | 25.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |