| Revenue | DKK 640K | +105% |
| EBITDA | DKK 469K | -37% |
| Net profit | DKK 414K | -37% |
| Total assets | DKK 2M | -14% |
| Equity | DKK 539K | -58% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 130 | 740 | 549 | -90 | 109 | -152 | -90 | 726 | 809 | 414 | 1.161 | 1.226 | 311 | 640 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -956 | -0 | -431 | -171 |
| EBITDA | -370 | 740 | 549 | -90 | 109 | -152 | -90 | 726 | 809 | 394 | 184 | 1.226 | 742 | 469 |
| Depreciation & amort. | -0 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -23 | -0 | -0 | -1 | -1 | -1 |
| EBIT | -370 | 720 | 529 | -110 | 89 | -172 | -110 | 706 | 785 | 394 | 184 | 1.225 | 741 | 468 |
| Net financials | -3.914 | 359 | 428 | 1.319 | 5.248 | -1.275 | -286 | -55 | -34 | 62 | 2.102 | -68 | 99 | 66 |
| Profit before tax | -4.284 | 1.079 | 957 | 1.209 | 5.337 | -1.447 | -396 | 650 | 751 | 456 | 2.287 | 1.156 | 840 | 534 |
| Tax | -0 | -0 | -397 | -0 | 561 | -38 | -0 | 126 | 539 | 104 | 510 | 120 | 188 | 121 |
| Net profit | -4.284 | 1.079 | 1.354 | 1.209 | 4.776 | -1.409 | -396 | 524 | 212 | 352 | 1.776 | 1.036 | 652 | 414 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.770 | 7.177 | 8.289 | 9.496 | 13.459 | 1.484 | 1.438 | 2.519 | 3.413 | 2.836 | 2.994 | 1.890 | 2.272 | 1.953 |
| Equity | -14.927 | -13.848 | -12.494 | -11.285 | -6.509 | -2.868 | -3.264 | -2.740 | -2.528 | -2.176 | -400 | 636 | 1.288 | 539 |
| Long-term debt | 1.240 | 1.240 | 1.240 | 1.240 | 1.151 | 1.150 | 1.069 | 1.012 | 966 | 920 | 869 | 0 | 0 | 0 |
| Short-term debt | 18.629 | 17.932 | 18.111 | 18.651 | 18.653 | 3.203 | 3.633 | 4.248 | 4.975 | 4.093 | 2.525 | 1.252 | 982 | 1.412 |
| Total debt | 19.869 | 19.172 | 19.351 | 19.891 | 19.804 | 4.353 | 4.702 | 5.260 | 5.941 | 5.013 | 3.394 | 1.252 | 982 | 1.412 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INTERCASTING HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andersen | Management | 0 companies |