| Revenue | DKK 2,2M | +301% |
| EBITDA | DKK 1,4M | +712% |
| Net profit | DKK 1,9M | +43% |
| Total assets | DKK 7,9M | +22% |
| Equity | DKK 6,8M | +36% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 300 | 257 | 355 | 116 | 356 | 224 | 293 | 124 | 230 | 166 | 1.166 | 731 | 552 | 2.214 |
| Staff expenses | -0 | -120 | -143 | -144 | -309 | -25 | -310 | -66 | -484 | -484 | -485 | -727 | -785 | -786 |
| EBITDA | 262 | 137 | 212 | -28 | -549 | 199 | -16 | 57 | -254 | -318 | 681 | 3 | -233 | 1.428 |
| Depreciation & amort. | -0 | -0 | -2 | -4 | -4 | -4 | -4 | -2 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 262 | 137 | 210 | -32 | -553 | 195 | -20 | 55 | -254 | -318 | 681 | 3 | -233 | 1.428 |
| Net financials | -256 | -17 | -273 | -559 | -0 | -152 | 483 | 91 | 380 | 321 | 1.273 | 846 | 1.545 | 768 |
| Profit before tax | 6 | 120 | -63 | -591 | -554 | 43 | 463 | 146 | 126 | 3 | 1.955 | 850 | 1.312 | 2.196 |
| Tax | -0 | 102 | 53 | -1 | 6 | 43 | -4 | 12 | -55 | -76 | -33 | 5 | 12 | 336 |
| Net profit | 6 | 18 | -116 | -590 | -559 | -0 | 467 | 134 | 181 | 79 | 1.987 | 844 | 1.300 | 1.860 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.143 | 1.844 | 1.682 | 1.476 | 2.383 | 2.399 | 1.631 | 1.593 | 1.401 | 1.456 | 3.721 | 4.657 | 6.496 | 7.906 |
| Equity | 1.932 | 1.690 | 1.449 | 1.284 | 2.256 | 2.210 | 1.419 | 1.462 | 1.319 | 1.381 | 2.846 | 3.725 | 4.966 | 6.765 |
| Long-term debt | 0 | 36 | 52 | 0 | 1 | 42 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 325 | 118 | 181 | 193 | 124 | 146 | 212 | 122 | 82 | 75 | 875 | 932 | 1.530 | 1.141 |
| Total debt | 211 | 154 | 233 | 193 | 125 | 188 | 212 | 131 | 82 | 75 | 875 | 932 | 1.530 | 1.141 |
| 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 |