| Revenue | DKK 10,2M | +40% |
| EBITDA | DKK 4M | +65% |
| Net profit | DKK 1,3M | +84% |
| Total assets | DKK 20,9M | +19% |
| Equity | DKK 7,2M | +13% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 5.531 | 6.835 | 5.904 | 7.280 | 10.177 |
| Staff expenses | -3.931 | -4.546 | -3.951 | -4.835 | -6.143 |
| EBITDA | 1.600 | 2.289 | 1.953 | 2.445 | 4.034 |
| Depreciation & amort. | -1.142 | -1.408 | -1.411 | -1.547 | -2.217 |
| EBIT | 458 | 881 | 541 | 898 | 1.817 |
| Net financials | -104 | -44 | -15 | 32 | -105 |
| Profit before tax | 354 | 838 | 526 | 930 | 1.712 |
| Tax | 79 | 184 | 116 | 205 | 377 |
| Net profit | 275 | 653 | 410 | 725 | 1.335 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 18.806 | 20.540 | 21.174 | 17.565 | 20.884 |
| Equity | 6.613 | 7.266 | 6.177 | 6.402 | 7.237 |
| Long-term debt | 9 | 9 | 0 | 0 | 0 |
| Short-term debt | 11.254 | 12.268 | 13.867 | 9.991 | 12.499 |
| Total debt | 11.263 | 12.277 | 13.867 | 9.991 | 12.499 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PA Management | Management | 2004 |
| Former (2) | ||
R- | Audit | 2004 – 2005 |
RK Audit | Audit | 2005 – 2012 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2004 | |
| Board of Directors | 2018 | |
| Former (1) | ||
| Board of Directors | 2004 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| REVISIONSKONTORET - AARS ApS | Audit | 0 companies |
| Robert Kjeldsen | Audit | 0 companies |
| Peter Axel Kristensen | Management | 0 companies |
| Kirsten Brøgger | Board of Directors | 0 companies |
| Jacob Christian Axel Brøgger | Board of Directors | 0 companies |
| Henning Nis Moos | Board of Directors | 0 companies |