| Revenue | DKK 613K | +180% |
| EBITDA | DKK 613K | +180% |
| Net profit | DKK 7,1M | -11% |
| Total assets | DKK 40,9M | +16% |
| Equity | DKK 37,5M | +23% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -998 | -644 | 37 | 55 | -42 | 102 | -29 | 234 | 263 | 420 | 304 | 219 | 613 |
| Staff expenses | -177 | -200 | -230 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.175 | -844 | -193 | 55 | -42 | 102 | -29 | 234 | 263 | 420 | 304 | 219 | 613 |
| Depreciation & amort. | -658 | -294 | -317 | -681 | -681 | -705 | -699 | -679 | -329 | -332 | -309 | -301 | -359 |
| EBIT | -1.832 | -1.138 | -510 | -626 | -724 | -603 | -728 | -445 | -66 | 88 | -5 | -82 | 254 |
| Net financials | -1.050 | -4.246 | 949 | 947 | 706 | 191 | -838 | 2.037 | 3.659 | 2.154 | 1.692 | 8.221 | 7.174 |
| Profit before tax | -2.882 | -5.384 | 439 | 321 | -17 | -412 | -1.566 | 1.592 | 3.593 | 2.242 | 1.687 | 8.139 | 7.429 |
| Tax | -161 | -36 | 187 | 25 | -76 | -61 | 111 | -308 | 14 | 117 | -139 | 94 | 290 |
| Net profit | -2.721 | -5.347 | 252 | 295 | 58 | -351 | -1.676 | 1.900 | 3.580 | 2.124 | 1.825 | 8.045 | 7.138 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.055 | 31.232 | 27.496 | 25.938 | 25.873 | 27.524 | 25.560 | 27.434 | 28.869 | 26.490 | 26.166 | 35.194 | 40.891 |
| Equity | 35.461 | 29.514 | 25.766 | 23.961 | 23.918 | 23.464 | 21.682 | 23.474 | 23.554 | 22.678 | 22.903 | 30.448 | 37.465 |
| Long-term debt | 1.370 | 1.274 | 2.346 | 1.070 | 961 | 3.128 | 2.954 | 2.780 | 2.606 | 2.432 | 2.258 | 2.084 | 1.910 |
| Short-term debt | 223 | 444 | 557 | 884 | 993 | 932 | 925 | 1.181 | 2.710 | 1.380 | 1.005 | 2.661 | 1.517 |
| Total debt | 1.593 | 1.718 | 1.730 | 1.954 | 1.955 | 4.060 | 3.879 | 3.961 | 5.316 | 3.812 | 3.263 | 4.745 | 3.427 |
| 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 |