| Revenue | DKK -107K | +447% |
| EBITDA | DKK -734K | -5% |
| Net profit | DKK 411K | +986% |
| Total assets | DKK 10M | +2% |
| Equity | DKK -1,4M | +22% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 562 | 518 | 682 | 342 | 275 | 54 | 41 | 217 | 11 | 17 | -69 | -20 | -107 |
| Staff expenses | -646 | -641 | -653 | -643 | -670 | -625 | -672 | -660 | -674 | -600 | -682 | -679 | -627 |
| EBITDA | -84 | -123 | 29 | -301 | -394 | -571 | -631 | -444 | -663 | -583 | -750 | -698 | -734 |
| Depreciation & amort. | -6 | -0 | -0 | -0 | -0 | -0 | -9 | -57 | -57 | -47 | -0 | -0 | -0 |
| EBIT | -90 | -123 | 29 | -301 | -394 | -571 | -640 | -500 | -720 | -631 | -750 | -698 | -734 |
| Net financials | -3.231 | 93 | 600 | 880 | 126 | 452 | -145 | 1.424 | 711 | 1.625 | -2.728 | 736 | 1.145 |
| Profit before tax | -2.520 | -31 | 629 | 580 | -268 | -120 | -785 | 923 | -9 | 994 | -3.478 | 38 | 411 |
| Tax | 11 | -0 | -0 | 0 | 15 | -0 | -5 | -0 | 366 | -0 | -0 | -0 | -0 |
| Net profit | -2.532 | -31 | 629 | 580 | -283 | -120 | -781 | 923 | -375 | 994 | -3.478 | 38 | 411 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.278 | 6.912 | 6.979 | 7.361 | 7.707 | 7.731 | 7.492 | 9.200 | 9.649 | 11.211 | 9.243 | 9.827 | 10.001 |
| Equity | 58 | 28 | 657 | 1.236 | 953 | 833 | 53 | 976 | 601 | 1.595 | -1.883 | -1.845 | -1.434 |
| Long-term debt | 3.369 | 3.369 | 3.369 | 3.369 | 3.369 | 3.369 | 3.369 | 3.369 | 3.420 | 3.369 | 3.369 | 3.369 | 3.369 |
| Short-term debt | 3.851 | 3.516 | 2.953 | 2.756 | 3.385 | 3.529 | 4.070 | 4.855 | 5.628 | 6.247 | 7.757 | 8.303 | 8.066 |
| Total debt | 7.220 | 6.885 | 6.322 | 6.125 | 6.754 | 6.898 | 7.439 | 8.224 | 9.048 | 9.616 | 11.126 | 11.672 | 11.435 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 0.0% | 2005 | |
| Individual | 33.3% | 0.0% | 2005 | |
| Individual | 10.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Karsten Hjorth Larsen | Board of Directors | 0 companies |
| Niels Michael Andersen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Inger Margrethe Thoustrup | Board of Directors | 0 companies |