| Revenue | DKK 9K | -175% |
| EBITDA | DKK 9K | +175% |
| Net profit | DKK 175K | -62% |
| Total assets | DKK 5,7M | -4% |
| Equity | DKK 5,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -230 | 239 | — | — | 37 | 19 | 40 | -14 | -2 | -3 | -4 | -4 | -12 | 9 |
| Staff expenses | -156 | -189 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -385 | 520 | 0 | 0 | 37 | 19 | 40 | -14 | -2 | -3 | -4 | -4 | -12 | 9 |
| Depreciation & amort. | -46 | -46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -431 | 474 | 0 | 0 | 37 | 19 | 40 | -14 | -2 | -3 | -4 | -4 | -12 | 9 |
| Net financials | 37 | 155 | 0 | 0 | 250 | 333 | 427 | 240 | 1.003 | 688 | 822 | 1.351 | 475 | 140 |
| Profit before tax | -394 | 656 | 0 | 0 | 287 | 352 | 467 | 226 | 1.001 | 685 | 817 | 1.347 | 463 | 149 |
| Tax | -92 | 124 | -0 | -0 | 9 | 4 | -0 | 197 | -1 | -0 | -0 | -0 | -0 | -26 |
| Net profit | -302 | 532 | 0 | 0 | 278 | 349 | 467 | 29 | 1.002 | 685 | 817 | 1.347 | 463 | 175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.969 | 1.321 | 0 | 0 | 1.599 | 1.862 | 2.232 | 2.220 | 4.731 | 4.755 | 5.042 | 5.663 | 5.950 | 5.695 |
| Equity | 1.795 | 1.263 | 0 | 0 | 1.515 | 1.764 | 2.179 | 2.155 | 3.103 | 3.628 | 4.333 | 5.566 | 5.911 | 5.686 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.120 | 620 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | -58 | 0 | 0 | 84 | 98 | 52 | 64 | 508 | 507 | 710 | 97 | 39 | 9 |
| Total debt | 174 | -58 | 0 | 0 | 84 | 98 | 52 | 64 | 1.628 | 1.127 | 710 | 97 | 39 | 9 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Audit | Audit | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Anthony Addis | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |