| Revenue | DKK 808K | +8% |
| EBITDA | DKK 196K | +33% |
| Net profit | DKK 149K | +36% |
| Total assets | DKK 448K | -1% |
| Equity | DKK 275K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -7 | -5 | 484 | 562 | 642 | 627 | 674 | 795 | 727 | 750 | 808 |
| Staff expenses | -0 | -0 | -0 | -0 | -91 | -376 | -496 | -552 | -500 | -535 | -590 | -603 | -612 |
| EBITDA | -6 | -6 | -7 | -5 | 393 | 186 | 146 | 75 | 173 | 260 | 137 | 148 | 196 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -74 | -56 | -52 | -52 | -52 | -52 | -52 | -0 | -0 |
| EBIT | -6 | -6 | -7 | -5 | 320 | 129 | 94 | 23 | 121 | 208 | 85 | 148 | 196 |
| Net financials | 25 | -21 | -10 | -189 | -7 | -136 | -13 | -18 | -8 | -1 | -3 | -5 | -4 |
| Profit before tax | 19 | -26 | -17 | -194 | 313 | -7 | 80 | 5 | 113 | 206 | 82 | 143 | 192 |
| Tax | 5 | 135 | -0 | -0 | -51 | 26 | 19 | 3 | 25 | 49 | 19 | 33 | 43 |
| Net profit | 14 | -161 | -17 | -194 | 364 | -33 | 61 | 2 | 88 | 157 | 63 | 110 | 149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 574 | 427 | 427 | 247 | 627 | 526 | 536 | 437 | 514 | 563 | 451 | 453 | 448 |
| Equity | 423 | 261 | 244 | 50 | 414 | 278 | 233 | 135 | 223 | 290 | 253 | 245 | 275 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 151 | 166 | 183 | 197 | 213 | 249 | 303 | 302 | 291 | 273 | 199 | 208 | 173 |
| Total debt | 151 | 166 | 183 | 197 | 213 | 249 | 303 | 302 | 291 | 273 | 199 | 208 | 173 |
| 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 |