| Revenue | DKK 483K | -16% |
| EBITDA | DKK -50K | -134% |
| Net profit | DKK -77K | -230% |
| Total assets | DKK 595K | -10% |
| Equity | DKK 198K | -28% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 330 | 1.051 | 1.101 | 1.235 | 884 | 703 | 695 | 724 | 813 | 682 | 679 | 544 | 572 | 483 |
| Staff expenses | -246 | -813 | -1.029 | -824 | -797 | -675 | -615 | -625 | -624 | -590 | -417 | -463 | -426 | -479 |
| EBITDA | 87 | 238 | 72 | 411 | 87 | 28 | 80 | 99 | 190 | 92 | 262 | 81 | 146 | -50 |
| Depreciation & amort. | -1 | -61 | -47 | -180 | -82 | -114 | -54 | -54 | -54 | -54 | -76 | -52 | -52 | -44 |
| EBIT | 85 | 177 | 25 | 231 | 5 | -85 | 25 | 45 | 135 | 37 | 186 | 29 | 94 | -93 |
| Net financials | -17 | -14 | -21 | -37 | -22 | -47 | -22 | -22 | -16 | -15 | -26 | -42 | -14 | -2 |
| Profit before tax | 68 | 163 | 4 | 194 | -17 | -132 | 4 | 22 | 120 | 23 | 160 | -13 | 80 | -95 |
| Tax | 18 | 31 | 1 | 48 | -3 | -44 | 42 | -11 | 58 | 6 | 38 | 4 | 21 | -18 |
| Net profit | 50 | 132 | 3 | 146 | -13 | -88 | -38 | 33 | 62 | 17 | 123 | -17 | 59 | -77 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 993 | 1.122 | 1.081 | 1.175 | 1.021 | 963 | 811 | 718 | 563 | 550 | 766 | 827 | 660 | 595 |
| Equity | 267 | 399 | 132 | 278 | 173 | 37 | -1 | 32 | 94 | 110 | 233 | 216 | 275 | 198 |
| Long-term debt | 0 | 0 | 107 | 260 | 124 | 243 | 107 | 0 | 25 | 13 | 34 | 0 | 18 | 0 |
| Short-term debt | 704 | 694 | 812 | 625 | 716 | 663 | 667 | 659 | 416 | 405 | 478 | 590 | 348 | 397 |
| Total debt | 704 | 694 | 918 | 885 | 840 | 906 | 774 | 659 | 441 | 418 | 513 | 590 | 367 | 397 |
| 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 |