| Revenue | DKK -33K | +30% |
| EBITDA | DKK -140K | +33% |
| Net profit | DKK -1,2M | -19% |
| Total assets | DKK 3M | -30% |
| Equity | DKK 2,7M | -34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 733 | 664 | 812 | 680 | -1.147 | 8.741 | -54 | -24 | -25 | -32 | -6 | -25 | -33 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -183 | -187 | -273 | -183 | -183 | -183 | -107 |
| EBITDA | 733 | 664 | 812 | 680 | -1.147 | 8.741 | -237 | -210 | -299 | -214 | -189 | -208 | -140 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -6 | -6 | -6 | -6 |
| EBIT | 733 | 664 | 812 | 680 | -1.147 | 8.741 | -237 | -210 | -305 | -221 | -196 | -214 | -146 |
| Net financials | 666 | 923 | 983 | 851 | -1.208 | -729 | -676 | 1.181 | 4.788 | -1.632 | -1.706 | -173 | -925 |
| Profit before tax | 700 | 913 | 973 | 830 | -1.217 | 8.684 | -897 | 970 | 4.483 | -1.853 | -1.902 | -387 | -1.071 |
| Tax | 20 | 59 | 37 | 30 | -18 | -16 | -194 | 214 | 997 | -408 | -418 | 656 | 170 |
| Net profit | 680 | 855 | 936 | 800 | -1.199 | 8.700 | -704 | 757 | 3.487 | -1.445 | -1.483 | -1.044 | -1.241 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.435 | 2.569 | 3.086 | 3.069 | 1.582 | 9.526 | 8.257 | 8.286 | 11.848 | 8.297 | 5.947 | 4.301 | 3.001 |
| Equity | 1.603 | 1.807 | 2.077 | 2.537 | 1.322 | 9.513 | 8.210 | 8.266 | 10.753 | 8.109 | 5.925 | 4.182 | 2.740 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 832 | 762 | 1.009 | 532 | 259 | 13 | 48 | 19 | 1.094 | 188 | 22 | 120 | 260 |
| Total debt | 832 | 762 | 1.009 | 532 | 259 | 13 | 48 | 19 | 1.094 | 188 | 22 | 120 | 260 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2001 | — | — |
EK Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Ebbe Kirkeby Ravn | Audit | 0 companies |