| Revenue | DKK 1,4M | -20644% |
| EBITDA | DKK 1,4M | +20644% |
| Net profit | DKK 1,1M | +1454% |
| Total assets | DKK 4,3M | +43% |
| Equity | DKK 1,8M | +155% |
| Employees | — | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 888 | 565 | 260 | 567 | 580 | 527 | 259 | 128 | 119 | 92 | -7 | 1.365 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 540 | 565 | 260 | 567 | 580 | 527 | 3.634 | 4.926 | 119 | 92 | -7 | 1.365 |
| Depreciation & amort. | -3.147 | -75 | -38 | -75 | -75 | -75 | 1.688 | 2.226 | -13 | -13 | -13 | -0 |
| EBIT | -2.607 | 490 | 222 | 492 | 505 | 451 | 1.946 | 2.701 | 106 | 79 | -20 | 1.365 |
| Net financials | -474 | -470 | -247 | -456 | -452 | -449 | -373 | -234 | -102 | -63 | -60 | -80 |
| Profit before tax | -3.081 | 20 | -25 | 36 | 53 | 2 | 1.573 | 2.467 | 3 | 16 | -80 | 1.285 |
| Tax | -0 | -0 | -0 | -0 | 27 | 18 | 3 | 53 | 4 | 6 | -0 | 208 |
| Net profit | -3.081 | 20 | -25 | 36 | 26 | -16 | 1.570 | 2.414 | -0 | 9 | -80 | 1.078 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.038 | 15.922 | 15.841 | 15.751 | 15.697 | 15.560 | 9.405 | 7.630 | 3.013 | 3.010 | 2.977 | 4.258 |
| Equity | -3.258 | -3.238 | -3.263 | -3.227 | -3.201 | -3.217 | -1.647 | 767 | 767 | 776 | 697 | 1.774 |
| Long-term debt | 18.423 | 18.423 | 18.423 | 18.423 | 18.423 | 18.558 | 10.939 | 6.659 | 2.164 | 2.121 | 2.087 | 0 |
| Short-term debt | 873 | 737 | 680 | 554 | 475 | 219 | 113 | 204 | 83 | 113 | 194 | 2.484 |
| Total debt | 19.296 | 19.160 | 19.104 | 18.978 | 18.898 | 18.777 | 11.052 | 6.863 | 2.246 | 2.234 | 2.281 | 2.484 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
MK Unofficial title | Unofficial title | 2021 | — | — |
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 |
| Mark Kant Dovey | Unofficial title | 0 companies |