| Revenue | DKK 582K | -13% |
| EBITDA | DKK 320K | +228% |
| Net profit | DKK 199K | +193% |
| Total assets | DKK 563K | +4% |
| Equity | DKK 321K | +163% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 780 | 1.040 | 877 | 1.002 | 1.264 | 1.199 | 940 | 1.486 | 1.207 | 1.319 | 672 | 582 |
| Staff expenses | -436 | -735 | -1.298 | -826 | -893 | -1.112 | -864 | -1.208 | -1.110 | -1.270 | -922 | -262 |
| EBITDA | 345 | 306 | -373 | 176 | 371 | 87 | 76 | 279 | 97 | 49 | -250 | 320 |
| Depreciation & amort. | 118 | -47 | 24 | -6 | -7 | -10 | -9 | -15 | -17 | -17 | -13 | -8 |
| EBIT | 227 | 258 | -397 | 170 | 364 | 77 | 66 | 264 | 80 | 32 | -263 | 311 |
| Net financials | -63 | -55 | -16 | -50 | -19 | -7 | 3 | -71 | -11 | -7 | -11 | -43 |
| Profit before tax | 163 | 203 | -412 | 119 | 346 | 69 | 69 | 192 | 69 | 25 | -275 | 268 |
| Tax | -0 | 15 | -15 | -0 | 36 | 27 | 27 | 45 | -4 | 10 | -59 | 69 |
| Net profit | 163 | 188 | -397 | 120 | 310 | 43 | 42 | 147 | 73 | 15 | -215 | 199 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 405 | 751 | 240 | 366 | 674 | 648 | 837 | 735 | 983 | 620 | 541 | 563 |
| Equity | — | -16 | -413 | -293 | 17 | 60 | 102 | 249 | 322 | 338 | 122 | 321 |
| Long-term debt | 476 | 430 | 205 | 0 | 34 | 26 | 24 | 35 | 7 | 1 | 0 | 0 |
| Short-term debt | 133 | 336 | 447 | 659 | 621 | 560 | 708 | 448 | 652 | 281 | 419 | 241 |
| Total debt | 608 | 766 | 652 | 659 | 655 | 586 | 732 | 483 | 660 | 283 | 419 | 241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |