| Revenue | DKK 1,8M | +9% |
| EBITDA | DKK 2,2M | +10% |
| Net profit | DKK 1,2M | +135% |
| Total assets | DKK 36,9M | +3% |
| Equity | DKK 12,2M | +681% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 476 | 410 | 339 | 213 | 850 | 49 | 16 | -131 | 302 | 1.277 | 1.203 | 1.424 | 1.507 | 1.615 | 1.757 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 476 | 410 | 339 | 213 | 315 | 49 | 16 | -131 | 499 | 1.277 | 1.203 | -2.422 | 1.688 | 2.024 | 2.229 |
| Depreciation & amort. | -153 | -153 | -153 | -153 | -0 | -0 | -0 | -0 | 99 | -21 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 323 | 257 | 186 | 60 | 315 | 49 | 16 | -131 | 401 | 1.256 | 1.203 | -2.422 | 1.688 | 2.024 | 2.229 |
| Net financials | -638 | -71 | -688 | -522 | 64 | -228 | -181 | -118 | 835 | 35 | 2.982 | -1.281 | -6.770 | -1.396 | -754 |
| Profit before tax | -157 | 257 | -359 | -199 | 379 | -179 | -166 | -249 | 2.146 | 2.855 | 5.779 | -3.703 | -5.083 | 628 | 1.475 |
| Tax | 42 | 84 | -39 | 14 | -12 | -18 | -36 | -51 | 316 | 470 | 468 | -493 | 75 | 138 | 324 |
| Net profit | -198 | 173 | -321 | -213 | 391 | -161 | -130 | -199 | 1.830 | 2.385 | 5.312 | -3.210 | -5.157 | 489 | 1.151 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.498 | 5.261 | 5.146 | 4.979 | 5.252 | 6.317 | 6.063 | 27.496 | 49.270 | 45.734 | 45.468 | 54.415 | 50.464 | 35.675 | 36.899 |
| Equity | -898 | -725 | -1.045 | -1.259 | -607 | -528 | -564 | -803 | 984 | 3.447 | 8.963 | 6.225 | 1.068 | 1.557 | 12.170 |
| Long-term debt | 3.665 | 3.665 | 3.665 | 3.404 | 3.054 | 2.705 | 2.617 | 10.415 | 17.685 | 37.780 | 32.425 | 45.281 | 46.606 | 32.002 | 22.264 |
| Short-term debt | 2.673 | 2.191 | 2.255 | 2.299 | 2.805 | 4.140 | 4.010 | 17.884 | 30.335 | 3.544 | 2.334 | 1.972 | 1.781 | 974 | 1.182 |
| Total debt | 6.338 | 5.856 | 5.920 | 5.703 | 5.859 | 6.845 | 6.627 | 28.300 | 48.020 | 41.325 | 34.758 | 47.252 | 48.386 | 32.975 | 23.446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2006 | — | — | |
HS Management | Management | 2017 | — | — |
PA Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAS Holding Esbjerg ApS | Company | 100.0% | 100.0% | 2023 |
STYRUP HOLDING A/S | Company | 50.0% | 50.0% | 2017 |
E. BANK LAURIDSEN HOLDING A/S | Company | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Henrik Styrup | Management | 0 companies |
| Poul Adler Svanholm | Founder | 0 companies |