| Revenue | DKK -155K | +10% |
| EBITDA | DKK -1,1M | -33% |
| Net profit | DKK 1,7M | -63% |
| Total assets | DKK 61,3M | -2% |
| Equity | DKK 61M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | -65 | 0 | -65 | -119 | -134 | -190 | -146 | 14 | -32 | -151 | -122 | -141 | -155 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -382 | -584 | -712 | -733 | -675 | -933 |
| EBITDA | -52 | -65 | -104 | -65 | -119 | -134 | -190 | -146 | -368 | -617 | -862 | -856 | -816 | -1.087 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -65 | -104 | -65 | -119 | -134 | -190 | -146 | -368 | -617 | -862 | -856 | -816 | -1.087 |
| Net financials | 5.491 | 6.841 | 4.321 | 9.808 | 210 | 8.020 | 3.636 | 6.124 | -1.320 | 11.200 | 1.757 | -1.720 | 5.983 | 3.260 |
| Profit before tax | 5.439 | 6.776 | 4.217 | 9.743 | 91 | 7.896 | 3.447 | 5.978 | -1.688 | 10.583 | 894 | -2.576 | 5.167 | 2.172 |
| Tax | 1.297 | 1.307 | 192 | 1.598 | -481 | 1.213 | 177 | 853 | -3 | 1.677 | 154 | 1 | 389 | 426 |
| Net profit | 4.141 | 5.469 | 4.025 | 8.145 | 573 | 6.683 | 3.270 | 5.125 | -1.685 | 8.906 | 740 | -2.576 | 4.778 | 1.746 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 42.403 | 47.590 | 49.725 | 59.178 | 56.651 | 62.512 | 61.756 | 59.650 | 56.978 | 66.020 | 64.603 | 60.530 | 62.607 | 61.250 |
| Equity | 41.657 | 46.727 | 49.252 | 57.298 | 56.621 | 61.053 | 61.323 | 58.698 | 56.905 | 64.811 | 64.551 | 60.475 | 62.253 | 60.999 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 746 | 863 | 474 | 1.880 | 30 | 1.459 | 433 | 952 | 73 | 1.209 | 52 | 55 | 354 | 251 |
| Total debt | 746 | 863 | 474 | 1.880 | 30 | 1.459 | 433 | 952 | 73 | 1.209 | 52 | 55 | 354 | 251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Lis Faarborg Toft | Chairman | 0 companies |