| Revenue | DKK -75K | -28% |
| EBITDA | DKK -75K | +28% |
| Net profit | DKK 254K | +167% |
| Total assets | DKK 2,3M | -2% |
| Equity | DKK 71K | +139% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -109 | -363 | -213 | -252 | -139 | -22 | -107 | -229 | -81 | -147 | -128 | -103 | -75 |
| Staff expenses | -0 | -0 | -0 | -24 | -39 | -44 | -39 | -36 | -32 | -0 | -0 | -0 | -0 |
| EBITDA | -109 | -454 | 358 | 5.669 | -178 | 2.320 | -146 | -464 | -114 | -147 | -128 | -103 | -75 |
| Depreciation & amort. | 133 | -133 | 285 | 2.973 | -55 | 1.193 | -46 | -48 | -48 | -48 | -48 | -48 | -48 |
| EBIT | -241 | -586 | 72 | 2.697 | -234 | 1.127 | -192 | -512 | -161 | -195 | -175 | -151 | -123 |
| Net financials | -426 | -452 | -906 | -791 | -291 | -179 | 1.549 | 631 | 640 | 15 | -204 | 247 | 377 |
| Profit before tax | -667 | -1.038 | -834 | 1.906 | -525 | 948 | 1.357 | 119 | 478 | -180 | -380 | 95 | 254 |
| Tax | -0 | -0 | -3 | -0 | -0 | 306 | 76 | -229 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -667 | -1.038 | -831 | 1.906 | -525 | 642 | 1.281 | 347 | 478 | -180 | -380 | 95 | 254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.303 | 5.742 | 4.292 | 2.617 | 2.462 | 2.247 | 1.870 | 2.318 | 2.862 | 2.685 | 2.346 | 2.299 | 2.259 |
| Equity | -1.978 | -3.017 | -3.848 | -1.942 | -2.467 | -1.825 | -544 | -197 | 281 | 101 | -279 | -184 | 71 |
| Long-term debt | 3.809 | 4.076 | 3.128 | 1.144 | 1.225 | 1.253 | 99 | 101 | 101 | 102 | 102 | 102 | 71 |
| Short-term debt | 4.005 | 4.294 | 4.505 | 1.904 | 2.007 | 1.610 | 1.466 | 1.376 | 1.462 | 1.476 | 1.578 | 1.893 | 1.955 |
| Total debt | 7.814 | 8.370 | 7.633 | 3.048 | 3.232 | 2.863 | 1.565 | 1.477 | 1.563 | 1.578 | 1.679 | 1.995 | 2.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
Jonas Holm Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 5.0% | 5.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |