| Revenue | DKK 264K | -3% |
| EBITDA | DKK 264K | +19% |
| Net profit | DKK 464K | +37731% |
| Total assets | DKK 6,5M | +5% |
| Equity | DKK 1,8M | +35% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -88 | -178 | -112 | -100 | -352 | -62 | 2 | -521 | 28 | 447 | 603 | 273 | 264 |
| Staff expenses | -0 | -0 | -0 | -101 | -6 | -0 | -0 | -39 | -3 | -50 | -47 | -50 | -0 |
| EBITDA | -88 | -178 | -112 | -201 | -358 | -62 | 2 | -560 | 25 | 397 | 556 | 222 | 264 |
| Depreciation & amort. | -48 | -49 | -26 | -41 | -101 | -117 | -123 | -132 | -147 | -167 | -109 | -82 | -127 |
| EBIT | -137 | -227 | -138 | -242 | -459 | -178 | -121 | -692 | -122 | 230 | 447 | 141 | 136 |
| Net financials | -219 | 944 | 385 | -2.065 | -11 | -276 | 2.184 | 57 | -318 | -199 | -139 | -139 | -233 |
| Profit before tax | -356 | 717 | 247 | -2.307 | -470 | -455 | 2.063 | -634 | -440 | 31 | 308 | 2 | -97 |
| Tax | -132 | -8 | 529 | 191 | 21 | -0 | -0 | -0 | -38 | -0 | -0 | 1 | -561 |
| Net profit | -223 | 725 | -282 | -2.498 | -491 | -455 | 2.063 | -634 | -402 | 31 | 308 | 1 | 464 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.603 | 6.577 | 6.120 | 4.785 | 5.346 | 5.242 | 7.445 | 7.021 | 7.280 | 6.793 | 6.253 | 6.177 | 6.502 |
| Equity | 3.590 | 4.218 | 3.771 | 1.175 | 684 | 268 | 2.330 | 1.696 | 1.293 | 1.325 | 1.434 | 1.321 | 1.785 |
| Long-term debt | 0 | 0 | 0 | 3.318 | 3.535 | 3.416 | 3.719 | 3.409 | 4.213 | 3.863 | 3.649 | 3.475 | 4.088 |
| Short-term debt | 2.955 | 2.359 | 2.348 | 292 | 1.004 | 1.315 | 1.396 | 1.916 | 1.774 | 1.606 | 1.170 | 1.380 | 629 |
| Total debt | 2.955 | 2.359 | 2.348 | 3.610 | 4.538 | 4.731 | 5.115 | 5.326 | 5.986 | 5.469 | 4.819 | 4.855 | 4.717 |
| 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 |