| Revenue | DKK 1,1M | +50% |
| EBITDA | DKK 473K | +85% |
| Net profit | DKK 342K | +167% |
| Total assets | DKK 6M | +74% |
| Equity | DKK 1,9M | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.410 | 1.011 | 1.097 | 1.666 | 902 | 605 | 621 | 565 | 1.465 | 1.890 | 1.992 | 1.826 | 756 | 1.133 |
| Staff expenses | -1.394 | -963 | -1.298 | -1.566 | -967 | -589 | -581 | -374 | -535 | -1.799 | -1.619 | -1.381 | -501 | -660 |
| EBITDA | 16 | 49 | -201 | 100 | -65 | 16 | 40 | 192 | 930 | 91 | 373 | 445 | 256 | 473 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -12 |
| EBIT | 16 | 49 | -201 | 100 | -65 | 16 | 40 | 192 | 930 | 91 | 373 | 445 | 244 | 461 |
| Net financials | 143 | -21 | 289 | -81 | 4 | 324 | 279 | 259 | 133 | 92 | 148 | -22 | -64 | -22 |
| Profit before tax | 158 | 28 | 88 | 19 | -61 | 340 | 319 | 450 | 1.063 | 183 | 522 | 423 | 180 | 440 |
| Tax | 54 | 25 | 27 | 9 | -0 | -1 | 5 | 50 | 204 | 14 | 64 | 69 | 52 | 98 |
| Net profit | 104 | 2 | 61 | 10 | -61 | 341 | 315 | 400 | 859 | 169 | 458 | 354 | 128 | 342 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.020 | 1.675 | 3.033 | 2.495 | 1.623 | 2.688 | 4.364 | 4.257 | 5.990 | 4.629 | 7.085 | 3.775 | 3.451 | 6.006 |
| Equity | 621 | 623 | 685 | 694 | 633 | 974 | 1.185 | 1.586 | 2.445 | 2.501 | 2.959 | 1.812 | 1.590 | 1.932 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 24 | 114 | 176 | 0 | 0 |
| Short-term debt | 2.399 | 1.052 | 2.349 | 1.800 | 990 | 1.714 | 3.178 | 2.670 | 3.546 | 2.104 | 4.012 | 1.786 | 1.860 | 4.074 |
| Total debt | 2.399 | 1.052 | 2.349 | 1.800 | 990 | 1.714 | 3.178 | 2.672 | 3.546 | 2.128 | 4.126 | 1.962 | 1.860 | 4.074 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |