| Revenue | DKK 169K | -66% |
| EBITDA | DKK -202K | -132% |
| Net profit | DKK -189K | -43% |
| Total assets | DKK 1,9M | -6% |
| Equity | DKK 1,1M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 115 | 468 | 515 | 916 | 1.578 | 1.623 | 928 | 847 | 264 | 964 | 1.001 | 492 | 169 |
| Staff expenses | -247 | -92 | -472 | -649 | -907 | -959 | -1.087 | -1.021 | -712 | -782 | -700 | -579 | -370 |
| EBITDA | -132 | 377 | 44 | 268 | 671 | 664 | -159 | -174 | -448 | 183 | 301 | -87 | -202 |
| Depreciation & amort. | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -135 | 373 | 41 | 268 | 671 | 664 | -159 | -174 | -448 | 183 | 301 | -87 | -202 |
| Net financials | 107 | -189 | 0 | -29 | -59 | -18 | -36 | -24 | -23 | -65 | -64 | -77 | -39 |
| Profit before tax | -28 | 184 | 41 | 239 | 612 | 646 | -195 | -198 | -471 | 118 | 237 | -163 | -241 |
| Tax | -31 | 50 | 13 | 61 | 139 | 155 | -39 | -42 | -103 | 26 | 53 | -31 | -52 |
| Net profit | 3 | 135 | 28 | 178 | 472 | 491 | -156 | -156 | -369 | 92 | 184 | -132 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 895 | 1.286 | 1.467 | 1.966 | 2.494 | 2.601 | 2.250 | 2.076 | 1.873 | 2.408 | 2.337 | 2.046 | 1.922 |
| Equity | 773 | 905 | 933 | 1.111 | 1.533 | 1.972 | 1.763 | 1.553 | 1.184 | 1.275 | 1.459 | 1.327 | 1.138 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240 | 84 | 0 | 0 | 0 |
| Short-term debt | 123 | 381 | 534 | 855 | 961 | 629 | 488 | 523 | 449 | 1.049 | 878 | 719 | 784 |
| Total debt | 123 | 381 | 534 | 855 | 961 | 629 | 488 | 523 | 689 | 1.133 | 878 | 719 | 784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |