| Revenue | DKK 104K | +27% |
| EBITDA | DKK 104K | +27% |
| Net profit | DKK -114K | +14% |
| Total assets | DKK 2,6M | +0% |
| Equity | DKK -1,4M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 32 | 56 | 87 | 89 | 102 | 96 | 40 | 104 | 103 | 37 | 104 | 82 | 104 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65 | 32 | 56 | 28 | 89 | 102 | 96 | 40 | 104 | 103 | 37 | 104 | 82 | 104 |
| Depreciation & amort. | -0 | -0 | -59 | -0 | -59 | -59 | -59 | -41 | -41 | -41 | -41 | -41 | -44 | -44 |
| EBIT | 65 | 32 | -2 | 28 | 30 | 44 | 37 | -1 | 63 | 62 | -4 | 63 | 38 | 60 |
| Net financials | -171 | -122 | -126 | -130 | -129 | -130 | -6 | -133 | -137 | -136 | -142 | -147 | -171 | -173 |
| Profit before tax | -106 | -90 | -129 | -101 | -98 | -87 | 32 | -134 | -74 | -74 | -146 | -84 | -133 | -114 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -106 | -90 | -129 | -101 | -98 | -87 | 32 | -134 | -74 | -74 | -146 | -84 | -133 | -114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.954 | 2.940 | 2.913 | 2.826 | 2.795 | 2.743 | 2.713 | 2.687 | 2.602 | 2.608 | 2.613 | 2.684 | 2.591 | 2.601 |
| Equity | -130 | -220 | -349 | -451 | -549 | -636 | -604 | -738 | -812 | -887 | -1.032 | -1.117 | -1.249 | -1.363 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.084 | 3.161 | 3.262 | 3.276 | 3.344 | 3.379 | 3.317 | 3.425 | 3.414 | 3.494 | 3.646 | 3.801 | 3.840 | 3.964 |
| Total debt | 3.084 | 3.161 | 3.262 | 3.276 | 3.344 | 3.379 | 3.317 | 3.425 | 3.414 | 3.494 | 3.646 | 3.801 | 3.840 | 3.964 |
| 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 |