| Revenue | DKK -333K | -26% |
| EBITDA | DKK -333K | +31% |
| Net profit | DKK 669K | +32% |
| Total assets | DKK 7,6M | -10% |
| Equity | DKK 7,2M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 289 | 2.964 | 986 | -23 | -81 | -108 | -45 | -209 | -488 | -593 | -505 | -447 | -333 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 557 | 289 | -18 | -19 | -23 | -81 | -108 | -45 | -209 | -488 | -593 | -505 | -484 | -333 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -71 | -71 | -107 | -104 | -61 | -57 | -57 | -127 | -208 |
| EBIT | 557 | 289 | -18 | -19 | -23 | -152 | -179 | -152 | -313 | -549 | -650 | -562 | -611 | -540 |
| Net financials | 6 | -204 | 2.508 | 562 | 3.079 | 2.873 | 2.321 | 3.125 | 2.132 | 2.149 | 7.356 | 1.084 | 1.118 | 1.209 |
| Profit before tax | -18 | -233 | 2.490 | 543 | 3.055 | 2.721 | 2.142 | 2.972 | 1.819 | 1.600 | 6.706 | 522 | 507 | 669 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -69 | -78 | -119 | -106 | -0 | -1 | -0 |
| Net profit | -18 | -233 | 2.490 | 543 | 3.055 | 2.721 | 2.142 | 3.041 | 1.897 | 1.719 | 6.813 | 522 | 508 | 669 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.179 | 15.509 | 13.453 | 11.462 | 6.958 | 7.343 | 3.611 | 6.451 | 5.167 | 4.475 | 9.836 | 8.867 | 8.487 | 7.638 |
| Equity | 7.398 | 6.177 | 5.530 | 3.677 | 6.294 | 6.717 | 3.585 | 5.621 | 4.020 | 4.439 | 9.552 | 8.474 | 7.981 | 7.150 |
| Long-term debt | 7.434 | 6.576 | 5.957 | 5.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 404 | 346 |
| Short-term debt | 2.346 | 2.755 | 1.966 | 2.280 | 664 | 626 | 26 | 830 | 1.148 | 36 | 284 | 393 | 102 | 142 |
| Total debt | 9.780 | 9.332 | 7.923 | 7.785 | 664 | 626 | 26 | 830 | 1.148 | 36 | 284 | 393 | 505 | 488 |
| 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 |