| Revenue | DKK 3,7M | +9% |
| EBITDA | DKK 2,5M | +19% |
| Net profit | DKK 1,7M | +58% |
| Total assets | DKK 16,6M | +9% |
| Equity | DKK 14,1M | +12% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -872 | 991 | 1.035 | — | 554 | 1.778 | 2.639 | 2.604 | 2.765 | 2.521 | 2.944 | 2.549 | 3.367 | 3.663 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -743 | -1.636 | -890 | -870 | -939 | -949 | -983 | -1.095 | -823 |
| EBITDA | -112 | 830 | 1.018 | 0 | 534 | 978 | 669 | 1.540 | 1.521 | 1.432 | 1.892 | 1.449 | 2.078 | 2.470 |
| Depreciation & amort. | -287 | -501 | -470 | -0 | -200 | -564 | -657 | -809 | -778 | -803 | -994 | -883 | -816 | -673 |
| EBIT | -399 | 329 | 548 | 0 | 333 | 414 | 11 | 731 | 744 | 629 | 897 | 566 | 1.262 | 1.797 |
| Net financials | -1.008 | 582 | 1.277 | 0 | 782 | 3.151 | -1.039 | 171 | -415 | 224 | -167 | 117 | 168 | 349 |
| Profit before tax | -1.257 | 911 | 1.825 | 0 | 1.115 | 3.565 | -1.027 | 902 | 329 | 854 | 731 | 683 | 1.429 | 2.146 |
| Tax | -50 | 263 | 168 | -0 | 75 | 130 | -221 | 177 | 207 | 109 | 101 | 139 | 327 | 400 |
| Net profit | -1.208 | 648 | 1.657 | 0 | 1.040 | 3.435 | -806 | 725 | 122 | 745 | 630 | 544 | 1.102 | 1.746 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.353 | 5.402 | 7.323 | 0 | 10.385 | 15.563 | 14.552 | 14.230 | 13.044 | 14.605 | 15.079 | 15.699 | 15.184 | 16.625 |
| Equity | 4.146 | 4.695 | 6.252 | 0 | 8.807 | 12.242 | 10.935 | 11.410 | 10.132 | 10.764 | 11.279 | 11.623 | 12.603 | 14.149 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.016 | 2.377 | 2.259 | 2.136 | 1.720 | 2.541 | 2.353 | 1.767 | 1.512 | 1.425 |
| Short-term debt | -1.207 | 600 | 1.007 | 0 | 534 | 818 | 1.358 | 603 | 974 | 1.074 | 1.232 | 2.111 | 847 | 839 |
| Total debt | -1.207 | 600 | 1.007 | 0 | 1.550 | 3.194 | 3.617 | 2.739 | 2.694 | 3.615 | 3.585 | 3.878 | 2.359 | 2.264 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Katrine Krone | Board of Directors | 0 companies |
| Rasmus Krone | Board of Directors | 0 companies |
| Dorthe Andersen | Chairman | 0 companies |