| Revenue | DKK -266K | -60% |
| EBITDA | DKK -266K | +60% |
| Net profit | DKK 8M | -34% |
| Total assets | DKK 104,2M | +0% |
| Equity | DKK 85,1M | +8% |
| Employees | — | — |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | -140 | -131 | -156 | -196 | 0 | 0 | -172 | -240 | -81 | -81 | 860 | -668 | -266 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | -140 | -131 | -156 | -196 | -127 | -142 | -172 | -240 | -81 | -1.182 | 860 | -668 | -266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | -140 | -131 | -156 | -196 | -127 | -142 | -172 | -240 | -81 | -1.182 | 860 | -668 | -266 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.644 | 2.848 | 8.228 | 2.883 | 6.826 | 9.427 | 1.377 | 4.054 | 1.978 | -2.954 | 3.140 | 12.885 | 8.270 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | -12.153 | 2.717 | 8.073 | 2.687 | 6.699 | 9.285 | 1.205 | 3.814 | 1.897 | -4.136 | 4.000 | 12.217 | 8.004 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 316 | 65 | 155 | 23 | -123 | -111 | -110 | 690 | -29 | -32 | -796 | 11 | -20 |
| Net profit | — | — | — | — | — | — | — | — | — | — | -12.468 | 2.652 | 7.917 | 2.664 | 6.822 | 9.396 | 1.315 | 3.124 | 1.926 | -4.104 | 4.796 | 12.206 | 8.024 |
| Item | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76.177 | 79.669 | 81.658 | 84.153 | 96.896 | 105.438 | 112.480 | 131.042 | 120.286 | 111.899 | 113.027 | 104.351 | 104.176 |
| Equity | — | — | — | — | — | — | — | — | — | — | 51.919 | 54.354 | 61.573 | 63.931 | 69.892 | 79.341 | 79.568 | 82.410 | 83.913 | 80.033 | 84.292 | 78.851 | 85.073 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.271 | 23.485 | 10.520 | 11.528 | 17.801 | 17.292 | 23.514 | 39.549 | 29.104 | 27.851 | 24.848 | 20.478 | 12.557 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.987 | 1.830 | 9.565 | 8.693 | 9.203 | 8.805 | 9.398 | 9.083 | 7.269 | 4.015 | 3.887 | 5.022 | 6.546 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.258 | 25.315 | 20.086 | 20.221 | 27.004 | 26.097 | 32.912 | 48.632 | 36.373 | 31.866 | 28.735 | 25.500 | 19.103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Jan Mikael Wallgren | Board of Directors | 0 companies |
| Karin Suzanne Kristina Langley | Board of Directors | 0 companies |
| Lars Fredrik Victor Langley | Board of Directors | 0 companies |
| Bengt Arne Mikael Sjöström | Board of Directors | 0 companies |
| Jean Victor Nicolas Langley | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Marie Elisabeth Christina Agrell | Board of Directors | 0 companies |
| Lennart Lars Erikon Antonsson | Board of Directors | 0 companies |