| Revenue | DKK 74K | -1440% |
| EBITDA | DKK -412K | +12% |
| Net profit | DKK -701K | -85% |
| Total assets | DKK 595K | -60% |
| Equity | DKK 520K | -64% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 105 | 407 | 453 | 165 | 864 | 1.899 | 1.741 | 735 | 857 | 1.413 | 247 | -6 | 74 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -244 | -1.066 | -1.043 | -1.000 | -691 | -571 | -518 | -461 | -486 |
| EBITDA | -10 | 86 | 401 | 453 | 165 | 620 | 833 | 698 | -277 | 166 | 842 | -311 | -466 | -412 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -10 | 86 | 401 | 453 | 165 | 620 | 833 | 698 | -277 | 166 | 842 | -311 | -466 | -412 |
| Net financials | -326 | -39 | -24 | -7 | -12 | 717 | -205 | 252 | 41 | 390 | 23 | 491 | 87 | -290 |
| Profit before tax | -336 | 47 | 378 | 446 | 153 | 1.337 | 628 | 950 | -236 | 555 | 865 | 180 | -379 | -701 |
| Tax | -0 | -0 | -0 | 29 | 34 | 149 | 142 | 211 | -48 | 124 | 195 | 37 | -0 | -0 |
| Net profit | -336 | 47 | 378 | 417 | 119 | 1.188 | 486 | 739 | -188 | 431 | 670 | 143 | -379 | -701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 75 | 65 | 324 | 262 | 2.030 | 2.310 | 2.963 | 2.360 | 2.570 | 3.282 | 2.111 | 1.494 | 595 |
| Equity | -660 | -612 | -235 | 182 | 209 | 1.294 | 1.675 | 2.306 | 2.007 | 2.325 | 2.880 | 2.024 | 1.445 | 520 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 660 | 687 | 300 | 141 | 53 | 736 | 636 | 658 | 353 | 246 | 401 | 87 | 49 | 75 |
| Total debt | 660 | 687 | 300 | 141 | 53 | 736 | 636 | 658 | 353 | 246 | 401 | 87 | 49 | 75 |
| 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 |