| Revenue | DKK 654K | -36% |
| EBITDA | DKK -88K | -341% |
| Net profit | DKK -87K | -405% |
| Total assets | DKK 261K | -65% |
| Equity | DKK -135K | -184% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 910 | 3.985 | 2.060 | 2.580 | 2.644 | 2.592 | 1.021 | 1.046 | 639 | — | 230 | 230 | 1.026 | 654 |
| Staff expenses | -1.052 | -0 | -1.567 | -1.817 | -1.900 | -1.989 | -1.281 | -977 | -1.236 | -1.515 | -767 | -464 | -990 | -741 |
| EBITDA | -141 | 1.304 | 573 | 763 | 744 | 603 | -260 | -754 | -597 | -532 | -537 | -234 | 36 | -88 |
| Depreciation & amort. | -337 | -255 | -80 | -118 | -249 | -249 | -0 | -0 | -23 | -23 | -0 | -0 | -0 | -0 |
| EBIT | -478 | 1.048 | 493 | 645 | 495 | 354 | -260 | -754 | -619 | -554 | -537 | -234 | 36 | -88 |
| Net financials | -11 | -6 | -11 | 0 | -7 | -12 | 0 | 0 | 0 | 0 | -4 | -2 | 0 | 0 |
| Profit before tax | -489 | 1.043 | 424 | 1.290 | 488 | 342 | -260 | -754 | -619 | -554 | -541 | -236 | 37 | -87 |
| Tax | -0 | 275 | 97 | 157 | 114 | 94 | -57 | -166 | -136 | -0 | -0 | -0 | 8 | -0 |
| Net profit | -489 | 768 | 327 | 488 | 374 | 248 | -203 | -588 | -483 | -554 | -541 | -236 | 29 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 953 | 1.851 | 2.398 | 2.769 | 3.442 | 3.607 | 2.422 | 1.864 | 1.364 | 970 | 741 | 890 | 751 | 261 |
| Equity | 324 | 1.091 | 1.419 | 1.907 | 2.281 | 2.529 | 2.326 | 1.738 | 1.255 | 701 | 160 | -76 | -47 | -135 |
| Long-term debt | 0 | 0 | 84 | 0 | 408 | 322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 630 | 759 | 979 | 862 | 753 | 756 | 96 | 126 | 109 | 269 | 581 | 966 | 799 | 395 |
| Total debt | 630 | 759 | 979 | 862 | 1.161 | 1.078 | 96 | 126 | 109 | 269 | 581 | 966 | 799 | 395 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
SB Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Sinan Baris Yilmaz | Chief Executive Officer | 0 companies |