| Revenue | DKK 1,7M | +39% |
| EBITDA | DKK 1,4M | +49% |
| Net profit | DKK 1,6M | +34% |
| Total assets | DKK 13,3M | +5% |
| Equity | DKK 7,2M | +17% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | 225 | 318 | 414 | 505 | 685 | 859 | 277 | 254 | 469 | 421 | 519 | 1.225 | 1.698 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -191 | -255 | -254 | -255 |
| EBITDA | -55 | 112 | 191 | 255 | 258 | 457 | 859 | 277 | 254 | 469 | 230 | 264 | 971 | 1.443 |
| Depreciation & amort. | -0 | -45 | -62 | -84 | -118 | -118 | -84 | -84 | -144 | -144 | -144 | -144 | -133 | -121 |
| EBIT | -55 | 67 | 130 | 171 | 140 | 339 | 774 | 192 | 110 | 325 | 86 | 121 | 838 | 1.322 |
| Net financials | 548 | 751 | 310 | 411 | 594 | 668 | 306 | 479 | 709 | 1.010 | 761 | 573 | 510 | 499 |
| Profit before tax | 493 | 818 | 440 | 581 | 733 | 1.008 | 1.081 | 671 | 819 | 1.335 | 847 | 693 | 1.348 | 1.821 |
| Tax | -57 | 60 | 55 | 70 | 17 | 109 | 107 | 12 | 48 | 193 | 37 | 31 | 159 | 231 |
| Net profit | 550 | 758 | 385 | 511 | 717 | 899 | 974 | 659 | 771 | 1.142 | 809 | 662 | 1.190 | 1.590 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.994 | 7.533 | 7.577 | 9.241 | 11.875 | 12.163 | 10.117 | 10.097 | 13.887 | 14.690 | 12.830 | 12.545 | 12.698 | 13.302 |
| Equity | 3.061 | 3.569 | 3.654 | 3.815 | 4.157 | 4.630 | 5.205 | 5.364 | 5.785 | 6.814 | 5.023 | 5.285 | 6.155 | 7.195 |
| Long-term debt | 1.784 | 3.697 | 3.594 | 4.966 | 7.034 | 6.869 | 4.479 | 4.231 | 7.330 | 7.204 | 6.843 | 6.605 | 6.123 | 5.579 |
| Short-term debt | 149 | 268 | 329 | 459 | 684 | 663 | 433 | 503 | 773 | 672 | 964 | 655 | 420 | 528 |
| Total debt | 1.933 | 3.964 | 3.923 | 5.426 | 7.719 | 7.533 | 4.912 | 4.734 | 8.102 | 7.876 | 7.807 | 7.260 | 6.544 | 6.107 |
| 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 |