| Revenue | DKK 200K | +34% |
| EBITDA | DKK 200K | +34% |
| Net profit | DKK -485K | +6% |
| Total assets | DKK 7,2M | -6% |
| Equity | DKK -140K | -141% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -30 | -48 | -97 | -58 | -71 | -83 | -115 | -107 | -98 | -127 | -37 | 149 | 200 |
| Staff expenses | -28 | -70 | -429 | -386 | -70 | -170 | -38 | -15 | -59 | -0 | -111 | -0 | -0 |
| EBITDA | -58 | -119 | -526 | -443 | -141 | -253 | -153 | -92 | -285 | -280 | -347 | 149 | 200 |
| Depreciation & amort. | -4 | -4 | -4 | -72 | -54 | -54 | -183 | -196 | -0 | -0 | -0 | -149 | -150 |
| EBIT | -62 | -122 | -529 | -515 | -195 | -307 | -336 | -288 | -285 | -280 | -347 | 0 | 49 |
| Net financials | 126 | 102 | 123 | 202 | 147 | 21 | -11 | -6 | -8 | 74 | -242 | -518 | -534 |
| Profit before tax | 64 | -20 | -406 | -313 | -48 | -286 | -347 | -295 | -294 | -206 | -589 | -518 | -485 |
| Tax | 16 | -5 | 28 | -0 | -113 | -0 | -0 | 113 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 48 | -16 | -434 | -313 | 65 | -286 | -347 | -407 | -294 | -206 | -589 | -518 | -485 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.444 | 4.368 | 3.837 | 3.473 | 3.359 | 2.987 | 2.424 | 1.998 | 3.696 | 3.382 | 7.653 | 7.668 | 7.170 |
| Equity | 4.431 | 4.318 | 3.786 | 3.373 | 3.336 | 2.947 | 2.358 | 1.951 | 1.657 | 1.451 | 863 | 345 | -140 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 211 |
| Short-term debt | 13 | 50 | 51 | 100 | 23 | 40 | 66 | 48 | 2.038 | 1.931 | 6.791 | 7.323 | 7.100 |
| Total debt | 13 | 50 | 51 | 100 | 23 | 40 | 66 | 48 | 2.038 | 1.931 | 6.791 | 7.323 | 7.311 |
| 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 |