| Revenue | DKK 7,3M | -40884% |
| EBITDA | DKK 7,3M | +40884% |
| Net profit | DKK 6,9M | +1930% |
| Total assets | DKK 995K | -12% |
| Equity | DKK -362K | +96% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.774 | -1.434 | -142 | -147 | -252 | -189 | -160 | 721 | -35 | -30 | -16 | -25 | -18 | 7.261 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.774 | -1.434 | -142 | -147 | -188 | -189 | -160 | 721 | -785 | -30 | -16 | -25 | -18 | 7.261 |
| Depreciation & amort. | 4 | -3 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.770 | -1.437 | -151 | -147 | -188 | -189 | -160 | 721 | -785 | -30 | -16 | -25 | -18 | 7.261 |
| Net financials | 2.287 | -1.845 | 9 | -836 | -2.790 | -689 | 74 | -119 | -423 | -127 | -299 | -347 | -361 | -325 |
| Profit before tax | 1.890 | -2.043 | -2.825 | -1.015 | -2.977 | -878 | -86 | 602 | -1.208 | -157 | -315 | -372 | -379 | 6.936 |
| Tax | -21 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.911 | -2.014 | -2.825 | -1.015 | -2.977 | -878 | -86 | 602 | -1.208 | -157 | -315 | -372 | -379 | 6.936 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.646 | 15.757 | 13.078 | 12.563 | 10.524 | 2.328 | 1.725 | 1.725 | 2.516 | 2.500 | 1.001 | 1.137 | 1.137 | 995 |
| Equity | — | 1.312 | -1.513 | -2.528 | -5.505 | -6.383 | -6.469 | -5.867 | -7.075 | -7.232 | -7.547 | -7.919 | -8.298 | -362 |
| Long-term debt | 9.056 | 7.065 | 8.062 | 8.062 | 8.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.263 | 7.380 | 6.530 | 7.029 | 7.968 | 8.711 | 8.194 | 7.592 | 9.591 | 9.732 | 8.548 | 9.056 | 9.435 | 1.357 |
| Total debt | 16.319 | 14.445 | 14.591 | 15.091 | 16.029 | 8.711 | 8.194 | 7.592 | 9.591 | 9.732 | 8.548 | 9.056 | 9.435 | 1.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
AG Audit | Audit | 2009 | — | — |
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 |
| Alfred Grinderslev | Audit | 0 companies |