| Revenue | DKK 308K | -15% |
| EBITDA | DKK -501K | -37% |
| Net profit | DKK -840K | -207% |
| Total assets | DKK 8,8M | -10% |
| Equity | DKK 8,7M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | -8 | 300 | 243 | 376 | 294 | 305 | -36 | 550 | 351 | 533 | 253 | 363 | 308 |
| Staff expenses | -0 | -20 | -131 | -450 | -500 | -523 | -410 | -276 | -201 | -602 | -344 | -676 | -728 | -808 |
| EBITDA | 39 | -28 | 169 | -207 | -124 | -229 | -105 | -312 | 348 | -251 | 189 | -423 | -366 | -501 |
| Depreciation & amort. | 11 | -9 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 28 | -37 | 163 | -213 | -131 | -229 | -105 | -312 | 348 | -251 | 189 | -423 | -366 | -501 |
| Net financials | -2.248 | 2.992 | 11 | 761 | -356 | 501 | -200 | 1.101 | 824 | 1.940 | -214 | 2.264 | 1.396 | -513 |
| Profit before tax | -2.220 | 2.955 | 174 | 548 | -273 | 273 | -304 | 789 | 1.172 | 1.688 | -25 | 1.841 | 1.031 | -1.013 |
| Tax | 7 | 2 | 49 | 134 | 107 | 62 | 51 | 61 | 265 | 381 | -5 | 426 | 246 | -173 |
| Net profit | -2.227 | 2.952 | 125 | 414 | -380 | 211 | -356 | 728 | 908 | 1.307 | -20 | 1.415 | 785 | -840 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.765 | 6.056 | 10.060 | 9.523 | 7.343 | 6.092 | 4.947 | 5.509 | 6.606 | 7.679 | 7.444 | 9.116 | 9.790 | 8.776 |
| Equity | 3.180 | 6.035 | 6.063 | 6.377 | 5.147 | 5.263 | 4.807 | 5.435 | 6.232 | 7.427 | 7.292 | 8.707 | 9.492 | 8.652 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 585 | 20 | 3.998 | 3.146 | 2.196 | 829 | 140 | 74 | 374 | 252 | 152 | 405 | 292 | 124 |
| Total debt | 585 | 20 | 3.998 | 3.146 | 2.196 | 829 | 140 | 74 | 374 | 252 | 152 | 405 | 292 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2001 | — | — |
| Audit | 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 |
| ALBERT PEDERSEN, STATSAUTORISEREDE REVISORER I/S | Audit | 0 companies |