| Revenue | DKK -11K | -23% |
| EBITDA | DKK -11K | +23% |
| Net profit | DKK 400K | +18% |
| Total assets | DKK 10,2M | +2% |
| Equity | DKK 10,2M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -22 | -2.370 | -8.017 | -7.239 | -4 | -6 | -22 | -11 | -11 | -11 | -136 | -24 | -14 | -11 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -22 | 2.318 | 8.013 | 7.235 | -4 | -6 | -22 | -11 | -11 | -11 | -136 | -24 | -14 | -11 |
| Depreciation & amort. | -315 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -337 | 2.318 | 8.013 | 7.235 | -4 | -6 | -22 | -11 | -11 | -11 | -136 | -24 | -14 | -11 |
| Net financials | -114 | -1.622 | -1.678 | -1.712 | 97 | 1.128 | -403 | 1.586 | -323 | 1.771 | -13.538 | 266 | 452 | 437 |
| Profit before tax | -451 | 696 | 6.335 | 5.522 | 92 | 1.123 | -425 | 1.575 | -334 | 1.760 | -13.674 | 242 | 438 | 426 |
| Tax | -180 | -164 | -315 | -332 | -863 | -820 | -319 | -274 | -317 | 53 | -53 | 53 | 98 | 26 |
| Net profit | -271 | 860 | 6.650 | 5.854 | 955 | 1.943 | -106 | 1.849 | -17 | 1.707 | -13.621 | 189 | 340 | 400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 28.450 | 31.487 | 40.158 | 47.884 | 50.873 | 54.611 | 54.776 | 57.565 | 56.385 | 58.593 | 9.433 | 9.628 | 9.973 | 10.214 |
| Equity | -1.704 | 660 | 7.787 | 14.414 | 16.906 | 19.890 | 19.357 | 21.206 | 21.188 | 22.895 | 9.274 | 9.463 | 9.803 | 10.203 |
| Long-term debt | 7.903 | 8.403 | 8.403 | 7.830 | 8.030 | 7.549 | 7.554 | 7.559 | 5.836 | 5.836 | 0 | 0 | 0 | 0 |
| Short-term debt | 22.251 | 22.423 | 23.967 | 25.640 | 25.937 | 27.172 | 27.865 | 28.800 | 29.361 | 29.862 | 159 | 164 | 169 | 11 |
| Total debt | 30.154 | 30.827 | 32.371 | 33.470 | 33.967 | 34.721 | 35.419 | 36.359 | 35.197 | 35.698 | 159 | 164 | 169 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 90.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |