| Revenue | DKK 0 | — |
| EBITDA | DKK -12K | -35% |
| Net profit | DKK -12K | -37% |
| Total assets | DKK 35K | -1% |
| Equity | DKK -24K | -99% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.800 | 3.489 | 3.739 | 5.900 | 5.587 | 4.596 | 6.635 | 446 | 99 | 0 | 0 | 0 | 0 |
| Staff expenses | -1.089 | -1.441 | -1.789 | -2.537 | -2.956 | -2.178 | -1.698 | -227 | -44 | -0 | -0 | -11 | -12 |
| EBITDA | 207 | 79 | 127 | 315 | 161 | 355 | 278 | -316 | 98 | -14 | -16 | -9 | -12 |
| Depreciation & amort. | -0 | -10 | -75 | -75 | -85 | -76 | -20 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 207 | 69 | 52 | 240 | 76 | 279 | 259 | -316 | 98 | -14 | -16 | -9 | -12 |
| Net financials | -70 | -66 | -27 | -64 | -75 | -76 | -56 | -37 | -0 | -0 | -0 | -0 | -0 |
| Profit before tax | 137 | 3 | 25 | 176 | 1 | 202 | 202 | -353 | 97 | -14 | -16 | -9 | -12 |
| Tax | 34 | -15 | 23 | 48 | 49 | 86 | -0 | -76 | 2 | 74 | -0 | -0 | -0 |
| Net profit | 103 | 18 | 2 | 128 | -48 | 117 | 203 | -277 | 96 | -88 | -16 | -9 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.067 | 1.212 | 1.354 | 1.923 | 1.905 | 1.710 | 1.243 | 242 | 195 | 92 | 73 | 35 | 35 |
| Equity | -137 | -119 | -117 | 11 | -37 | 80 | 282 | 5 | 101 | 13 | -3 | -12 | -24 |
| Long-term debt | 0 | 0 | 124 | 107 | 94 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.204 | 1.330 | 1.346 | 1.805 | 1.848 | 1.456 | 961 | 237 | 94 | 79 | 77 | 48 | 60 |
| Total debt | 1.204 | 1.330 | 1.470 | 1.912 | 1.942 | 1.630 | 961 | 237 | 94 | 79 | 77 | 48 | 60 |
| 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% | 2015 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |