| Revenue | DKK 94K | -43% |
| EBITDA | DKK -234K | +47% |
| Net profit | DKK 1,7M | +152% |
| Total assets | DKK 12,3M | +17% |
| Equity | DKK 12,2M | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 | 12 | 6 | 351 | -70 | -100 | 410 | 470 | 326 | 571 | 127 | 198 | 166 | 94 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -328 | -538 | -712 | -658 | -654 | -702 | -607 | -329 |
| EBITDA | 6 | 12 | 6 | 351 | -70 | -100 | 82 | -68 | -386 | -87 | -527 | -504 | -441 | -234 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 6 | 12 | 6 | 351 | -70 | -100 | 82 | -68 | -386 | -87 | -527 | -504 | -441 | -234 |
| Net financials | 249 | -20 | -22 | 9.108 | 243 | 429 | -83 | 282 | 17 | 1.214 | 330 | -464 | 1.381 | 2.047 |
| Profit before tax | 256 | -303 | 23 | 9.459 | 173 | 330 | 241 | 214 | -369 | 1.127 | -197 | -968 | 940 | 1.813 |
| Tax | -0 | -48 | 53 | 79 | 31 | 73 | 53 | 47 | -27 | 222 | -153 | -91 | 249 | 75 |
| Net profit | 256 | -256 | -30 | 9.380 | 142 | 257 | 188 | 166 | -343 | 905 | -43 | -877 | 690 | 1.737 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.120 | 1.207 | 1.019 | 9.516 | 9.673 | 9.914 | 10.094 | 10.303 | 9.997 | 10.867 | 10.800 | 9.841 | 10.503 | 12.260 |
| Equity | -224 | 32 | 2 | 9.381 | 9.523 | 9.781 | 9.968 | 10.134 | 9.792 | 10.697 | 10.653 | 9.776 | 10.467 | 12.204 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 0 | 106 | 0 | 0 | 0 | 3 |
| Short-term debt | 1.343 | -1.175 | 1.018 | 134 | 150 | 134 | 125 | 124 | 205 | 64 | 147 | 65 | 36 | 53 |
| Total debt | 1.343 | -1.175 | 1.018 | 134 | 150 | 134 | 125 | 169 | 205 | 170 | 147 | 65 | 36 | 56 |
| 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 |