| Revenue | DKK -97K | -7% |
| EBITDA | DKK -790K | +2% |
| Net profit | DKK -323K | -155% |
| Total assets | DKK 17,9M | -1% |
| Equity | DKK 17,6M | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -143 | 188 | 433 | 337 | 403 | 304 | 309 | 183 | 231 | 345 | -96 | -114 | -104 | -97 |
| Staff expenses | -332 | -312 | -330 | -371 | -865 | -875 | -1.056 | -1.131 | -1.021 | -1.071 | -1.091 | -672 | -701 | -694 |
| EBITDA | 572 | -124 | 103 | -34 | -462 | -571 | -747 | -948 | -789 | -726 | -1.187 | -948 | -805 | -790 |
| Depreciation & amort. | -191 | -242 | -140 | -4.973 | -39 | -39 | -37 | -20 | -10 | -10 | -64 | -60 | -0 | -0 |
| EBIT | 380 | -366 | -38 | -5.007 | -501 | -610 | -784 | -967 | -799 | -736 | -1.251 | -1.008 | -805 | -790 |
| Net financials | -187 | -218 | -224 | -279 | -139 | -119 | -521 | 770 | 360 | 590 | -3.264 | 1.188 | 1.387 | 467 |
| Profit before tax | 562 | -584 | -261 | -5.286 | -640 | -730 | -1.304 | -197 | -440 | -146 | -4.515 | 180 | 586 | -323 |
| Tax | 73 | -60 | -129 | -0 | -126 | -152 | -0 | -282 | -193 | -258 | -0 | -0 | -0 | -0 |
| Net profit | 489 | -524 | -132 | -5.286 | -514 | -577 | -1.304 | 85 | -247 | 113 | -4.515 | 180 | 586 | -323 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.629 | 17.053 | 0 | 0 | 11.756 | 11.341 | 10.074 | 10.470 | 10.374 | 10.522 | 17.485 | 17.573 | 18.092 | 17.890 |
| Equity | 11.818 | 11.294 | 0 | 0 | 5.362 | 4.785 | 3.480 | 3.565 | 3.318 | 3.430 | 17.431 | 17.493 | 18.046 | 17.588 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -4.811 | 5.760 | 0 | 0 | 6.394 | 6.557 | 6.594 | 6.905 | 7.056 | 7.092 | 55 | 81 | 46 | 302 |
| Total debt | -4.811 | 5.760 | 0 | 0 | 6.394 | 6.557 | 6.594 | 6.905 | 7.056 | 7.092 | 55 | 81 | 46 | 302 |
| 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% | 2026 | |
HENRIK STÆHR HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |