| Revenue | DKK -165K | -106% |
| EBITDA | DKK -474K | -124% |
| Net profit | DKK -246K | -110% |
| Total assets | DKK 4,8M | -20% |
| Equity | DKK 4,6M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -112 | -96 | -118 | -130 | 175 | -193 | -201 | -193 | 850 | -152 | -141 | -151 | 2.579 | -165 |
| Staff expenses | -755 | -751 | -719 | -702 | -785 | -779 | -809 | -612 | -650 | -863 | -1.214 | -1.029 | -595 | -309 |
| EBITDA | -868 | -847 | -838 | -832 | -610 | -971 | -1.010 | -805 | 200 | -1.015 | -1.354 | -1.179 | 1.956 | -474 |
| Depreciation & amort. | -188 | -217 | -217 | -90 | -85 | -101 | -82 | -82 | -40 | -28 | -24 | -24 | -16 | -0 |
| EBIT | -1.056 | -1.064 | -1.054 | -922 | -695 | -1.073 | -1.092 | -887 | 160 | -1.043 | -1.378 | -1.203 | 1.940 | -474 |
| Net financials | 1.257 | 1.446 | 1.155 | 1.323 | 1.324 | 1.534 | 1.596 | 1.306 | 1.337 | 1.475 | 1.360 | 1.428 | 1.151 | 228 |
| Profit before tax | 201 | 383 | 101 | 401 | 629 | 461 | 504 | 419 | 1.496 | 432 | -18 | 225 | 3.091 | -246 |
| Tax | 52 | 88 | 28 | 107 | 135 | 99 | 90 | 78 | 301 | 69 | -26 | 23 | 615 | -0 |
| Net profit | 149 | 295 | 73 | 294 | 494 | 362 | 413 | 341 | 1.196 | 363 | 8 | 202 | 2.477 | -246 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 851 | 1.098 | 1.007 | 1.217 | 1.598 | 1.890 | 2.207 | 2.365 | 3.524 | 3.215 | 3.075 | 2.985 | 5.939 | 4.771 |
| Equity | 572 | 767 | 740 | 934 | 1.326 | 1.585 | 1.893 | 2.126 | 3.211 | 2.943 | 2.837 | 2.621 | 4.976 | 4.595 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 191 | 270 | 226 | 239 | 232 | 269 | 283 | 213 | 294 | 250 | 238 | 344 | 963 | 176 |
| Total debt | 191 | 270 | 226 | 239 | 232 | 269 | 283 | 213 | 294 | 250 | 238 | 344 | 963 | 176 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |