| Revenue | DKK 436K | +101% |
| EBITDA | DKK 436K | +101% |
| Net profit | DKK -5,3M | -756% |
| Total assets | DKK 22,4M | -9% |
| Equity | DKK 4,5M | -55% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -381 | -309 | -26 | 216 | 436 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -381 | -309 | -26 | 216 | 436 |
| Depreciation & amort. | -100 | -37 | -26 | -16 | -176 |
| EBIT | -481 | -346 | -52 | 201 | 260 |
| Net financials | 227 | -472 | -883 | -815 | -5.517 |
| Profit before tax | -254 | -817 | -935 | -614 | -5.257 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -254 | -817 | -935 | -614 | -5.257 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.348 | 21.451 | 21.073 | 24.691 | 22.359 |
| Equity | 12.606 | 11.645 | 10.592 | 9.856 | 4.463 |
| Long-term debt | 3.152 | 7.936 | 9.140 | 9.068 | 10.681 |
| Short-term debt | 590 | 1.870 | 1.341 | 5.767 | 7.215 |
| Total debt | 3.741 | 9.806 | 10.481 | 14.835 | 17.896 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
PA Management | Management | 2006 – 2006 |
JE Management | Management | 2006 – 2007 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Jens Edvard Piltoft Nielsen | Management | 0 companies |