| Revenue | DKK -56K | -213% |
| EBITDA | DKK -56K | -213% |
| Net profit | DKK -86K | -113% |
| Total assets | DKK 14,9M | +225% |
| Equity | DKK 3,9M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -13 | -14 | -18 | -19 | 1.561 | 2.305 | 1.667 | 633 | 158 | 65 | 192 | 50 | -56 |
| Staff expenses | -7 | -0 | -0 | -2 | -1.006 | -1.204 | -1.159 | -604 | -554 | -305 | -27 | -0 | -0 |
| EBITDA | -20 | -14 | -18 | -21 | 556 | 1.101 | 508 | 56 | -396 | -239 | 157 | 50 | -56 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -60 | -60 | -60 | 14 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -14 | -18 | -27 | 496 | 1.041 | 448 | 42 | -396 | -239 | 157 | 50 | -56 |
| Net financials | 306 | 261 | 338 | -2 | 129 | 234 | -495 | 15 | 872 | 1.022 | -189 | 776 | -44 |
| Profit before tax | 286 | 247 | 320 | -17 | 624 | 1.275 | -47 | 57 | 477 | 783 | -33 | 826 | -101 |
| Tax | 71 | 62 | 79 | 5 | 141 | 284 | 17 | 91 | 115 | 173 | 2 | 180 | -15 |
| Net profit | 214 | 184 | 241 | -23 | 484 | 992 | -64 | -35 | 361 | 610 | -34 | 641 | -86 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.880 | 2.069 | 2.334 | 1.907 | 2.569 | 3.771 | 3.077 | 4.035 | 3.444 | 4.313 | 4.182 | 4.566 | 14.855 |
| Equity | 1.596 | 1.780 | 2.021 | 1.899 | 2.281 | 3.169 | 3.000 | 2.857 | 3.108 | 3.605 | 3.456 | 4.097 | 3.890 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 0 | 0 | 0 | 0 |
| Short-term debt | 284 | 289 | 313 | 8 | 274 | 592 | 77 | 1.177 | 303 | 708 | 726 | 469 | 10.965 |
| Total debt | 284 | 289 | 313 | 8 | 274 | 592 | 77 | 1.177 | 336 | 708 | 726 | 469 | 10.965 |
| 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% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |