| Revenue | DKK 58K | -600% |
| EBITDA | DKK -766K | -6274% |
| Net profit | DKK 3,9M | +315% |
| Total assets | DKK 19,6M | -11% |
| Equity | DKK 18,3M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 4.991 | — | -177 | — | 422 | 651 | 262 | 280 | 154 | 285 | -51 | -12 | 58 |
| Staff expenses | -0 | -0 | -268 | -77 | -225 | -989 | -956 | -1.076 | -754 | -747 | -738 | -762 | -0 | -0 |
| EBITDA | 5.023 | 4.991 | 6.396 | -254 | -68 | -584 | -305 | -815 | -474 | -654 | -454 | -813 | -12 | -766 |
| Depreciation & amort. | -0 | 23 | 142 | -237 | -374 | -427 | -478 | -489 | -473 | -376 | -254 | -405 | -427 | -141 |
| EBIT | 5.023 | 4.968 | 6.253 | -491 | -442 | -1.010 | -784 | -1.303 | -946 | -1.030 | -708 | -1.218 | -439 | -907 |
| Net financials | 4.449 | 5.020 | 6.553 | 2.843 | 18.463 | -4.725 | -2.915 | -1.985 | -2.135 | -822 | 655 | 9.512 | -1.367 | 4.786 |
| Profit before tax | 4.412 | 4.934 | 6.241 | 2.352 | 18.022 | -5.735 | -3.699 | -3.289 | -3.081 | -1.852 | -53 | 8.294 | -1.806 | 3.879 |
| Tax | -0 | -35 | -79 | -172 | 25 | -141 | 24 | -43 | -58 | 2 | 20 | 1 | -2 | -0 |
| Net profit | 4.412 | 4.969 | 6.320 | 2.524 | 17.997 | -5.595 | -3.722 | -3.246 | -3.023 | -1.854 | -73 | 8.293 | -1.804 | 3.879 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.944 | 17.978 | 22.460 | 24.664 | 39.410 | 37.111 | 33.381 | 29.360 | 24.944 | 22.717 | 23.552 | 25.345 | 21.960 | 19.602 |
| Equity | 9.750 | 14.469 | 20.489 | 20.013 | 38.010 | 32.314 | 28.488 | 24.837 | 20.690 | 18.726 | 18.540 | 21.469 | 19.547 | 18.304 |
| Long-term debt | 0 | 678 | 647 | 619 | 590 | 4.404 | 4.117 | 3.923 | 3.678 | 3.402 | 2.424 | 2.260 | 2.081 | 929 |
| Short-term debt | 3.935 | 2.832 | 1.324 | 3.223 | 809 | 392 | 757 | 582 | 576 | 588 | 2.588 | 1.617 | 332 | 370 |
| Total debt | 3.935 | 3.509 | 1.971 | 3.842 | 1.399 | 4.796 | 4.874 | 4.504 | 4.254 | 3.990 | 5.012 | 3.876 | 2.413 | 1.298 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
| Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |