| Revenue | DKK 685K | -44% |
| EBITDA | DKK 335K | -72% |
| Net profit | DKK -545K | +90% |
| Total assets | DKK 27,4M | -4% |
| Equity | DKK 18,5M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 497 | 396 | 611 | 790 | 874 | 536 | 591 | 671 | 516 | 1.088 | 822 | 1.219 | 685 |
| Staff expenses | -0 | -100 | -0 | -200 | -66 | -100 | -200 | -265 | -0 | -200 | -0 | -0 | -350 |
| EBITDA | 377 | 200 | 336 | 346 | 534 | 28 | 370 | 290 | 516 | 888 | 822 | 1.219 | 335 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -236 | -65 | -65 | -0 | -0 | -0 | -102 | -102 | -126 |
| EBIT | 377 | 200 | 336 | 346 | 297 | -37 | 305 | 290 | 516 | 888 | 720 | 1.116 | 209 |
| Net financials | 163 | 150 | 33 | 64 | 355 | 26 | 198 | 262 | 341 | 615 | 13.587 | -6.518 | -833 |
| Profit before tax | 509 | 315 | 358 | 409 | 652 | -12 | 503 | 552 | 858 | 1.503 | 14.307 | -5.402 | -624 |
| Tax | 128 | 79 | 88 | 42 | 158 | -14 | 72 | 63 | 100 | 151 | 116 | 164 | -79 |
| Net profit | 381 | 236 | 270 | 368 | 494 | 2 | 432 | 489 | 758 | 1.352 | 14.191 | -5.566 | -545 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.695 | 3.103 | 3.053 | 3.388 | 4.209 | 5.262 | 5.433 | 5.072 | 13.708 | 12.461 | 31.985 | 28.476 | 27.434 |
| Equity | 2.351 | 2.587 | 2.857 | 3.225 | 3.719 | 3.721 | 4.153 | 4.642 | 5.400 | 6.752 | 27.294 | 19.091 | 18.546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.900 | 5.400 | 4.147 | 7.298 | 6.937 |
| Short-term debt | 345 | 517 | 196 | 163 | 489 | 1.541 | 1.265 | 430 | 1.408 | 309 | 538 | 2.075 | 1.926 |
| Total debt | 345 | 517 | 196 | 163 | 489 | 1.541 | 1.265 | 430 | 8.308 | 5.709 | 4.685 | 9.373 | 8.862 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Lise Balle | Chairman | 0 companies |