| Revenue | DKK -87K | -81% |
| EBITDA | DKK -87K | +81% |
| Net profit | DKK -19K | +95% |
| Total assets | DKK 4,2M | +8% |
| Equity | DKK 3,7M | -1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -79 | -32 | 80 | 219 | 224 | 211 | 128 | -276 | -152 | -304 | -468 | -87 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.352 | 153 | -9 | 80 | 219 | 224 | 211 | 128 | -276 | -152 | -304 | -468 | -87 |
| Depreciation & amort. | 46 | -388 | -89 | -70 | -67 | -74 | -57 | -868 | -5 | -6 | -5 | -3 | -3 |
| EBIT | -1.398 | -236 | -98 | 10 | 152 | 149 | 154 | -740 | -281 | -157 | -309 | -471 | -91 |
| Net financials | 1.407 | -1.499 | -961 | 24 | -182 | 473 | -2.472 | 18 | -74 | 1.819 | 2.100 | 74 | 72 |
| Profit before tax | 9 | -1.734 | -1.059 | 34 | -30 | 622 | -2.318 | -722 | -354 | 1.662 | 1.791 | -398 | -19 |
| Tax | 9 | 116 | 12 | 103 | 72 | 12 | 42 | -12 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 0 | -1.850 | -1.071 | -69 | -102 | 610 | -2.359 | -710 | -354 | 1.662 | 1.791 | -398 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.903 | 10.971 | 9.783 | 9.729 | 10.112 | 10.614 | 8.145 | 7.248 | 2.038 | 3.436 | 4.859 | 3.934 | 4.231 |
| Equity | — | 6.669 | 5.597 | 5.528 | 5.794 | 6.404 | 4.055 | 2.346 | 1.818 | 3.330 | 4.827 | 3.701 | 3.682 |
| Long-term debt | 0 | 8.132 | 8.132 | 8.132 | 8.132 | 8.132 | 7.777 | 7.421 | 0 | 0 | 0 | 0 | 255 |
| Short-term debt | 1.222 | 236 | 119 | 135 | 251 | 144 | 189 | 182 | 220 | 106 | 32 | 233 | 294 |
| Total debt | 5.288 | 4.302 | 4.185 | 4.201 | 4.317 | 4.210 | 4.077 | 4.903 | 220 | 106 | 32 | 233 | 549 |
| 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 |