| Revenue | DKK -29K | +2% |
| EBITDA | DKK -181K | +0% |
| Net profit | DKK 640K | +116% |
| Total assets | DKK 18,4M | -1% |
| Equity | DKK 17,9M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -15 | -20 | 4.446 | -29 | -28 | -29 | -53 | -26 | -37 | -43 | -38 | -28 | -29 |
| Staff expenses | -24 | -28 | -32 | -32 | -132 | -132 | -132 | -136 | -132 | -132 | -142 | -152 | -152 | -152 |
| EBITDA | -40 | -43 | -52 | 4.414 | -161 | -160 | -161 | -189 | -158 | -169 | -185 | -190 | -180 | -181 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -40 | -43 | -52 | 4.414 | -161 | -160 | -161 | -189 | -158 | -169 | -185 | -190 | -180 | -181 |
| Net financials | 4.468 | 3.192 | 3.204 | 237 | 694 | 1.314 | -900 | 1.654 | 1.380 | 2.687 | -927 | 736 | 540 | 874 |
| Profit before tax | 4.429 | 3.149 | 3.152 | 4.651 | 533 | 1.154 | -1.061 | 1.465 | 1.222 | 2.518 | -1.112 | 547 | 360 | 694 |
| Tax | -0 | -0 | -0 | 1 | 132 | 219 | -278 | 301 | 177 | 163 | -306 | 233 | 63 | 54 |
| Net profit | 4.429 | 3.149 | 3.152 | 4.650 | 401 | 935 | -783 | 1.164 | 1.045 | 2.354 | -805 | 314 | 297 | 640 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.694 | 21.837 | 23.520 | 25.672 | 24.520 | 24.242 | 21.825 | 21.665 | 22.589 | 23.736 | 21.316 | 19.633 | 18.652 | 18.438 |
| Equity | 18.666 | 20.303 | 20.981 | 25.631 | 24.332 | 24.017 | 21.734 | 21.598 | 22.443 | 23.047 | 20.492 | 19.556 | 18.103 | 17.943 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.028 | 1.534 | 2.539 | 41 | 188 | 225 | 91 | 66 | 146 | 689 | 824 | 78 | 550 | 495 |
| Total debt | 1.028 | 1.534 | 2.539 | 41 | 188 | 225 | 91 | 66 | 146 | 689 | 824 | 78 | 550 | 495 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
| Audit | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2019 | |
| Individual | 20.0% | 20.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Katrine Overby | Board of Directors | 0 companies |
| Kasper Uno Overby | Board of Directors | 0 companies |