| Revenue | DKK 0 | — |
| EBITDA | DKK -75K | +5% |
| Net profit | DKK -2,8M | -174% |
| Total assets | DKK 19,7M | -15% |
| Equity | DKK 19,7M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13 | 3 | 0 | -88 | -97 | -98 | -96 | -98 | -88 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -106 | -98 | -101 | -88 | -97 | -98 | -96 | -98 | -88 | -93 | -113 | -108 | -79 | -75 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -106 | -98 | -101 | -88 | -97 | -98 | -96 | -98 | -88 | -93 | -113 | -108 | -79 | -75 |
| Net financials | 369 | 1.663 | 2.520 | 1.595 | -435 | 1.533 | -2 | 1.226 | 345 | 4.096 | -1.660 | 1.874 | 4.850 | -2.689 |
| Profit before tax | 262 | 1.565 | 2.419 | 1.508 | -532 | 1.435 | -97 | 1.128 | 258 | 4.004 | -1.773 | 1.766 | 4.771 | -2.764 |
| Tax | 66 | 392 | 593 | 354 | 32 | 177 | 38 | 211 | 63 | 847 | 43 | 14 | 1.004 | 27 |
| Net profit | 197 | 1.172 | 1.826 | 1.153 | -563 | 1.258 | -136 | 917 | 194 | 3.156 | -1.817 | 1.752 | 3.767 | -2.792 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.816 | 17.302 | 19.333 | 20.255 | 14.952 | 16.248 | 16.073 | 17.116 | 17.189 | 20.771 | 18.521 | 18.724 | 23.204 | 19.699 |
| Equity | 15.779 | 16.951 | 18.778 | 19.931 | 13.367 | 14.626 | 14.490 | 15.408 | 15.602 | 18.758 | 16.941 | 18.694 | 22.460 | 19.669 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 714 | 0 |
| Short-term debt | 37 | 351 | 555 | 324 | 1.584 | 1.622 | 1.583 | 1.708 | 1.587 | 2.013 | 1.580 | 30 | 30 | 30 |
| Total debt | 37 | 351 | 555 | 324 | 1.584 | 1.622 | 1.583 | 1.708 | 1.587 | 2.013 | 1.580 | 30 | 744 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |