| Revenue | DKK 1,1M | +10% |
| EBITDA | DKK 202K | -18% |
| Net profit | DKK 238K | +27% |
| Total assets | DKK 1,7M | +8% |
| Equity | DKK 1,4M | +8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 670 | 793 | 576 | 564 | 619 | 562 | 564 | 708 | 883 | 948 | 1.261 | 1.082 | 1.032 | 1.132 |
| Staff expenses | -304 | -453 | -459 | -412 | -420 | -416 | -416 | -535 | -688 | -766 | -1.074 | -926 | -784 | -930 |
| EBITDA | 219 | 219 | -2 | 100 | 152 | 94 | 100 | 135 | 196 | 181 | 187 | 156 | 248 | 202 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 219 | 219 | -2 | 100 | 152 | 94 | 100 | 135 | 196 | 181 | 187 | 156 | 248 | 202 |
| Net financials | 34 | 34 | 71 | 45 | 86 | -61 | 26 | 263 | 81 | 180 | 186 | 31 | -6 | 80 |
| Profit before tax | 254 | 253 | 69 | 144 | 238 | 33 | 127 | 398 | 277 | 362 | 373 | 186 | 242 | 282 |
| Tax | 55 | 63 | 4 | 29 | 35 | 21 | 22 | 30 | 44 | 40 | 41 | 34 | 55 | 44 |
| Net profit | 199 | 190 | 65 | 115 | 203 | 13 | 105 | 368 | 233 | 321 | 332 | 152 | 187 | 238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 474 | 578 | 494 | 534 | 686 | 568 | 570 | 889 | 1.169 | 1.251 | 1.514 | 1.554 | 1.549 | 1.667 |
| Equity | 228 | 319 | 284 | 298 | 501 | 410 | 409 | 669 | 791 | 1.000 | 1.217 | 1.252 | 1.317 | 1.419 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 246 | 259 | 210 | 235 | 185 | 157 | 161 | 220 | 378 | 252 | 297 | 302 | 232 | 248 |
| Total debt | 246 | 259 | 210 | 235 | 185 | 157 | 161 | 220 | 378 | 252 | 297 | 302 | 232 | 248 |
| 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 |