| Revenue | DKK 656K | +165% |
| EBITDA | DKK 369K | +50% |
| Net profit | DKK 270K | +54% |
| Total assets | DKK 3,1M | +9% |
| Equity | DKK 3M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.235 | 498 | 1.165 | 721 | 1.677 | 1.501 | 921 | 571 | 247 | 656 |
| Staff expenses | -794 | -703 | -700 | -684 | -801 | -861 | -722 | -238 | -0 | -286 |
| EBITDA | 441 | -206 | 465 | 37 | 876 | 640 | 199 | 333 | 247 | 369 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 441 | -206 | 465 | 37 | 876 | 640 | 199 | 333 | 247 | 369 |
| Net financials | 0 | 0 | -1 | -0 | -0 | -1 | -10 | -14 | -19 | -24 |
| Profit before tax | 433 | -207 | 464 | 36 | 876 | 639 | 188 | 319 | 228 | 345 |
| Tax | 132 | -48 | 119 | 9 | 198 | 145 | 43 | 71 | 53 | 76 |
| Net profit | 301 | -159 | 346 | 27 | 678 | 494 | 146 | 248 | 175 | 270 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.350 | 1.050 | 1.415 | 1.372 | 2.292 | 2.754 | 2.792 | 3.004 | 2.849 | 3.117 |
| Equity | 1.070 | 911 | 1.257 | 1.284 | 1.961 | 2.455 | 2.601 | 2.789 | 2.801 | 2.957 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 279 | 139 | 158 | 89 | 324 | 295 | 191 | 215 | 48 | 159 |
| Total debt | 279 | 139 | 158 | 89 | 324 | 295 | 191 | 215 | 48 | 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
TS Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2012 | |
| Individual | 66.7% | 66.7% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Thomas Skousgaard | Unofficial title | 0 companies |