| Revenue | DKK -116K | +1491% |
| EBITDA | DKK -116K | -1491% |
| Net profit | DKK 18K | -100% |
| Total assets | DKK 11,5M | -21% |
| Equity | DKK 11,4M | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -52 | 10 | -20 | -30 | -32 | -26 | -7 | 89 | 109 | 117 | 22 | -7 | -7 | -116 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -52 | 10 | -20 | -30 | -32 | -26 | -7 | 62 | 57 | 103 | 2 | -7 | -7 | -116 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -0 | -0 | -18 | -21 | -21 | -14 | -0 | -0 | -0 |
| EBIT | -52 | 10 | -20 | -30 | -37 | -26 | -7 | 44 | 35 | 82 | -12 | -7 | -7 | -116 |
| Net financials | 1.615 | 1.642 | -74 | -344 | -690 | 1.177 | 72 | -25 | 6 | 1.606 | 550 | 1.614 | 8.383 | 134 |
| Profit before tax | 1.563 | 1.653 | -94 | -373 | -727 | 1.151 | 65 | 19 | 41 | 1.688 | 539 | 1.607 | 8.376 | 18 |
| Tax | 93 | 73 | 28 | 75 | -0 | 10 | -10 | 16 | 20 | 20 | -23 | 5 | 52 | -0 |
| Net profit | 1.470 | 1.579 | -122 | -448 | -727 | 1.141 | 75 | 2 | 21 | 1.667 | 561 | 1.602 | 8.324 | 18 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.174 | 7.127 | 6.230 | 5.682 | 4.845 | 3.996 | 2.909 | 4.007 | 3.862 | 8.040 | 7.152 | 8.436 | 14.470 | 11.491 |
| Equity | 5.042 | 6.422 | 6.203 | 5.657 | 4.830 | 3.971 | 2.894 | 2.790 | 2.704 | 4.260 | 4.709 | 6.197 | 14.403 | 11.420 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.143 | 1.101 | 3.453 | 2.200 | 2.000 | 0 | 0 |
| Short-term debt | 132 | 705 | 26 | 25 | 15 | 25 | 15 | 73 | 57 | 326 | 243 | 239 | 67 | 71 |
| Total debt | 132 | 705 | 26 | 25 | 15 | 25 | 15 | 1.216 | 1.158 | 3.780 | 2.443 | 2.239 | 67 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2013 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |