| Revenue | DKK 175K | — |
| EBITDA | DKK 175K | -80% |
| Net profit | DKK 2,5M | +168% |
| Total assets | DKK 10,2M | +32% |
| Equity | DKK 9,4M | +34% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | -175 | -225 | 139 | 109 | -13 | -14 | -13 | -14 | -14 | -14 | -20 | — | 175 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 68 | -169 | 272 | 139 | 91 | -13 | -14 | -13 | -14 | -14 | -14 | -20 | 882 | 175 |
| Depreciation & amort. | -0 | -0 | -12 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 68 | -169 | 259 | 109 | 91 | -13 | -14 | -13 | -14 | -14 | -14 | -20 | 882 | 175 |
| Net financials | -154 | -159 | -161 | 76 | 492 | 335 | 705 | 953 | 1.000 | 1.215 | 352 | 618 | 950 | 2.360 |
| Profit before tax | -85 | -11 | 99 | 244 | 584 | 322 | 691 | 940 | 986 | 1.202 | 338 | 598 | 932 | 2.535 |
| Tax | -0 | -0 | -10 | 29 | -25 | -39 | -23 | -11 | -1 | -0 | -0 | -0 | -0 | 33 |
| Net profit | -85 | -11 | 109 | 214 | 609 | 361 | 715 | 951 | 987 | 1.202 | 338 | 598 | 932 | 2.502 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.350 | 2.350 | 2.573 | 4.183 | 4.519 | 4.537 | 4.591 | 4.637 | 5.482 | 5.938 | 6.362 | 6.819 | 7.766 | 10.217 |
| Equity | 538 | 549 | 658 | 872 | 1.481 | 1.842 | 2.556 | 3.507 | 4.386 | 5.477 | 5.702 | 6.185 | 7.000 | 9.367 |
| Long-term debt | 0 | 0 | 0 | 1.446 | 1.752 | 1.373 | 400 | 287 | 412 | 0 | 231 | 409 | 237 | 0 |
| Short-term debt | 1.812 | -1.801 | 1.915 | 1.866 | 1.286 | 1.322 | 1.635 | 844 | 684 | 461 | 429 | 224 | 530 | 850 |
| Total debt | 1.812 | -1.801 | 1.915 | 3.311 | 3.038 | 2.695 | 2.035 | 1.130 | 1.096 | 461 | 660 | 633 | 766 | 850 |
| 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 |