| Revenue | DKK -34K | -140% |
| EBITDA | DKK -34K | +86% |
| Net profit | DKK 629K | +4150% |
| Total assets | DKK 5M | +10% |
| Equity | DKK 2,5M | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 | -23 | -6 | -6 | 60 | 58 | 78 | 64 | 60 | 66 | 80 | 97 | 84 | -34 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 47 | -23 | -6 | -6 | 53 | 53 | 78 | 64 | 60 | 66 | 80 | 97 | -250 | -34 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 47 | -23 | -6 | -6 | 53 | 53 | 78 | 64 | 60 | 66 | 80 | 97 | -250 | -34 |
| Net financials | -633 | 123 | 343 | 182 | -182 | 207 | 39 | 708 | 586 | -1.151 | 375 | 435 | 226 | 634 |
| Profit before tax | -586 | 100 | 337 | 177 | -129 | 260 | 117 | 772 | 646 | -1.085 | 454 | 531 | -24 | 600 |
| Tax | 6 | -14 | -5 | -3 | 10 | 5 | 9 | 4 | 4 | 4 | -6 | -1 | -8 | -29 |
| Net profit | -593 | 114 | 342 | 179 | -139 | 255 | 109 | 767 | 643 | -1.090 | 460 | 532 | -16 | 629 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.568 | 1.770 | 1.787 | 3.428 | 3.499 | 3.375 | 3.845 | 4.350 | 4.017 | 4.308 | 4.774 | 4.505 | 4.973 |
| Equity | — | 1.059 | 1.303 | 1.382 | 1.142 | 1.398 | 1.400 | 2.060 | 2.592 | 1.389 | 1.735 | 2.150 | 2.012 | 2.506 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.435 | 1.075 | 983 | 893 | 803 | 713 | 631 | 549 | 465 | 377 |
| Short-term debt | 0 | 509 | 467 | 405 | 850 | 1.026 | 992 | 892 | 954 | 1.915 | 1.943 | 2.075 | 2.028 | 2.089 |
| Total debt | 0 | 509 | 467 | 405 | 2.286 | 2.102 | 1.975 | 1.785 | 1.758 | 2.628 | 2.573 | 2.624 | 2.493 | 2.466 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
KV | Audit | 2023 | — | — |
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 |
| Klaus Viborg Pedersen | Audit | 0 companies |