| Revenue | DKK -112K | -36% |
| EBITDA | DKK -143K | -207% |
| Net profit | DKK 718K | +172% |
| Total assets | DKK 9,8M | -2% |
| Equity | DKK 670K | +1478% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 450 | 119 | -15 | -66 | -39 | -180 | 237 | -75 | -72 | 64 | -155 | -174 | -112 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 250 | 19 | -2.186 | -1.315 | -1.416 | -252 | 234 | -75 | -82 | 383 | 560 | 133 | -143 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 250 | 19 | -2.186 | -1.315 | -1.416 | -252 | 234 | -75 | -82 | 383 | 560 | 133 | -143 |
| Net financials | 2.333 | 976 | 2.332 | -3.499 | -2.496 | 1.663 | 1.919 | -1.976 | 1.682 | -606 | -1.489 | 135 | 872 |
| Profit before tax | 2.583 | 948 | 64 | -4.854 | -4.020 | 1.533 | 2.275 | -878 | 1.600 | -223 | -929 | 268 | 729 |
| Tax | -0 | 0 | 0 | 2 | -0 | 11 | -109 | 1 | 1 | -0 | -0 | 4 | 11 |
| Net profit | 2.583 | 948 | 64 | -4.856 | -4.020 | 1.522 | 2.385 | -879 | 1.599 | -223 | -929 | 264 | 718 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.744 | 19.753 | 21.978 | 30.972 | 29.350 | 11.559 | 10.265 | 9.302 | 10.392 | 11.393 | 8.653 | 10.002 | 9.786 |
| Equity | 4.077 | 5.025 | 5.089 | 233 | -3.786 | -2.265 | 120 | -759 | 839 | 617 | -313 | -49 | 670 |
| Long-term debt | 6.301 | 7.588 | 7.897 | 8.219 | 7.664 | 7.977 | 8.302 | 8.536 | 8.751 | 9.029 | 8.483 | 8.440 | 7.810 |
| Short-term debt | 2.346 | 5.890 | 7.442 | 18.072 | 18.390 | 3.997 | 1.843 | 1.525 | 801 | 1.748 | 483 | 1.610 | 1.306 |
| Total debt | 8.647 | 13.478 | 15.339 | 26.291 | 26.054 | 11.973 | 10.145 | 10.061 | 9.553 | 10.776 | 8.966 | 10.050 | 9.116 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 100.0% | 2023 | |
| Individual | 25.0% | 0.0% | 2023 | |
| Individual | 25.0% | 0.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |