| Revenue | DKK 1M | -25% |
| EBITDA | DKK 668K | -19% |
| Net profit | DKK 387K | -27% |
| Total assets | DKK 2,6M | +1% |
| Equity | DKK 1,4M | +37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | 506 | 262 | 519 | 737 | 953 | 6.152 | 1.307 | 3.085 | — | 699 | 228 | 1.377 | 1.036 |
| Staff expenses | -0 | -0 | -0 | -271 | -475 | -577 | -380 | -366 | -408 | -450 | -605 | -591 | -549 | -367 |
| EBITDA | 229 | 506 | 262 | 247 | 262 | 377 | -1.091 | -381 | 763 | 1.120 | 94 | -363 | 828 | 668 |
| Depreciation & amort. | -30 | -53 | -80 | -94 | -75 | -80 | -0 | -181 | -226 | -105 | -52 | -65 | -272 | -172 |
| EBIT | 199 | 454 | 182 | 153 | 186 | 296 | -1.091 | -562 | 537 | 1.015 | 42 | -428 | 556 | 497 |
| Net financials | 0 | -1 | 0 | 0 | 0 | 0 | 0 | -3 | -5 | -19 | 17 | -14 | 0 | 0 |
| Profit before tax | 199 | 453 | 182 | 153 | 186 | 296 | -1.091 | -564 | 532 | 996 | 59 | -442 | 556 | 497 |
| Tax | 49 | 103 | 46 | 31 | 41 | 65 | -0 | -0 | -0 | 221 | 13 | -0 | 25 | 109 |
| Net profit | 150 | 350 | 137 | 123 | 145 | 231 | -1.091 | -564 | 532 | 775 | 46 | -442 | 531 | 387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 660 | 1.100 | 1.294 | 1.859 | 2.246 | 2.965 | 2.431 | 949 | 1.440 | 3.392 | 1.670 | 1.923 | 2.558 | 2.593 |
| Equity | 327 | 677 | 813 | 936 | 1.081 | 1.312 | 1.824 | -408 | 124 | 899 | 945 | 503 | 1.034 | 1.421 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 333 | 423 | 480 | 923 | 1.165 | 1.653 | 606 | 1.357 | 1.316 | 2.493 | 725 | 1.420 | 1.524 | 1.171 |
| Total debt | 333 | 423 | 480 | 923 | 1.165 | 1.653 | 606 | 1.357 | 1.316 | 2.493 | 725 | 1.420 | 1.524 | 1.171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
HB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Henning Biil | Management | 0 companies |