| Revenue | DKK -364K | +17% |
| EBITDA | DKK -364K | -17% |
| Net profit | DKK -7,9M | -682% |
| Total assets | DKK 82,1M | -9% |
| Equity | DKK 82,1M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -9 | 1 | -8 | — | -7 | -8 | -8 | -23 | -17 | -149 | -279 | -310 | -364 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -9 | 1 | -52 | 0 | -7 | -8 | -8 | -23 | -17 | -149 | -121 | -310 | -364 |
| Depreciation & amort. | 26 | -28 | -28 | -28 | -0 | -5 | -0 | -8 | -31 | -31 | -31 | 79 | -0 | -0 |
| EBIT | -37 | -37 | -27 | -80 | 0 | -12 | -8 | -16 | -53 | -47 | -180 | -200 | -310 | -364 |
| Net financials | 375 | 57 | 642 | 0 | 0 | -71 | 1.692 | 2.298 | 1.821 | 1.594 | -38 | 95.065 | 2.080 | -7.623 |
| Profit before tax | 337 | 19 | 614 | -80 | 0 | -83 | 1.684 | 2.283 | 1.768 | 1.547 | -218 | 94.865 | 1.769 | -7.987 |
| Tax | -8 | -8 | 3 | -23 | -0 | -46 | -4 | -11 | -12 | 12 | -47 | -84 | 408 | -69 |
| Net profit | 345 | 28 | 612 | -57 | 0 | -37 | 1.688 | 2.293 | 1.780 | 1.535 | -170 | 94.949 | 1.361 | -7.918 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 553 | 487 | 1.071 | 4.178 | 0 | 4.490 | 4.913 | 5.947 | 9.250 | 10.059 | 10.683 | 93.262 | 89.998 | 82.079 |
| Equity | 513 | 428 | 1.040 | 101 | 0 | 2.751 | 4.335 | 4.429 | 6.101 | 7.025 | 6.855 | 93.046 | 89.989 | 82.071 |
| Long-term debt | 0 | 0 | 0 | 3.010 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209 | 0 | 0 |
| Short-term debt | 39 | 59 | 31 | 1.066 | 0 | 1.739 | 578 | 1.518 | 3.150 | 3.034 | 3.828 | 7 | 8 | 8 |
| Total debt | 39 | 59 | 31 | 4.076 | 0 | 1.739 | 578 | 1.518 | 3.150 | 3.034 | 3.828 | 216 | 8 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
NK Audit | Audit | 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 |
| Nils Kamp Knudsen | Audit | 0 companies |