| Revenue | DKK 2,5M | +64% |
| EBITDA | DKK 753K | +733% |
| Net profit | DKK 574K | +366% |
| Total assets | DKK 2,2M | -72% |
| Equity | DKK 1,2M | +91% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | 1.262 | 1.389 | 1.354 | 1.627 | 1.130 | 773 | 1.240 | 1.128 | 1.970 | 2.798 | 1.459 | 1.532 | 2.509 |
| Staff expenses | -0 | -573 | -1.291 | -1.427 | -1.386 | -1.248 | -989 | -622 | -1.293 | -1.775 | -1.750 | -1.364 | -1.651 | -1.756 |
| EBITDA | -10 | 690 | 98 | -73 | 241 | -118 | -219 | 616 | -165 | 194 | 1.049 | 95 | -119 | 753 |
| Depreciation & amort. | -0 | -10 | -23 | -23 | -23 | -23 | -13 | -2 | -2 | -2 | -2 | -1 | -0 | -0 |
| EBIT | -10 | 679 | 75 | -96 | 217 | -141 | -232 | 615 | -166 | 193 | 1.047 | 93 | -119 | 753 |
| Net financials | -180 | -1 | 6 | -2 | -9 | -0 | -4 | -9 | -8 | -20 | -34 | -33 | -93 | -70 |
| Profit before tax | -190 | 679 | 81 | -67 | 209 | -141 | -236 | 606 | -175 | 173 | 1.013 | 60 | -212 | 683 |
| Tax | -0 | 187 | 15 | 16 | 49 | -30 | -0 | 87 | -35 | 43 | 229 | 17 | 4 | 109 |
| Net profit | -190 | 491 | 65 | -83 | 160 | -111 | -236 | 519 | -139 | 130 | 784 | 43 | -216 | 574 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 | 1.788 | 1.796 | 1.264 | 852 | 1.207 | 589 | 1.771 | 1.921 | 2.309 | 3.962 | 2.403 | 7.672 | 2.184 |
| Equity | -64 | 329 | 294 | 211 | 371 | 158 | -78 | 441 | 302 | 432 | 1.102 | 997 | 629 | 1.203 |
| Long-term debt | 0 | 0 | 57 | 0 | 5 | 0 | 0 | 71 | 0 | 0 | 187 | 17 | 0 | 92 |
| Short-term debt | 65 | 1.458 | 1.248 | 966 | 347 | 881 | 486 | 1.077 | 1.437 | 1.695 | 2.652 | 1.368 | 7.023 | 868 |
| Total debt | 65 | 1.458 | 1.305 | 966 | 352 | 881 | 486 | 1.148 | 1.437 | 1.695 | 2.840 | 1.386 | 7.023 | 960 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2023 | |
GDPS ApS | Company | 10.0% | 10.0% | 2022 |
SE21 Holding ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 66.7% | 66.7% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |