| Revenue | DKK -100K | -5% |
| EBITDA | DKK -681K | -53% |
| Net profit | DKK 3,6M | +4% |
| Total assets | DKK 39,6M | +8% |
| Equity | DKK 39,1M | +6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -30 | -110 | -1.388 | -778 | -2.589 | -411 | -2.364 | -580 | -177 | -189 | -106 | -100 |
| Staff expenses | -0 | -0 | -0 | -196 | -374 | -407 | -414 | -476 | -413 | -519 | -348 | -340 | -580 |
| EBITDA | -11 | -30 | -110 | -1.584 | -1.152 | -2.996 | -826 | -2.841 | -993 | -695 | -537 | -446 | -681 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -49 | -122 | -121 | -184 | -184 | -146 | -66 | -66 | -67 |
| EBIT | -11 | -30 | -110 | -1.584 | -1.201 | -3.117 | -946 | -3.025 | -1.177 | -842 | -603 | -512 | -747 |
| Net financials | 1.102 | 1.832 | 2.838 | 47.172 | 1.395 | 10.950 | -39 | 5.048 | 1.129 | 4.317 | -4.992 | 4.074 | 4.916 |
| Profit before tax | 1.090 | 1.802 | 2.727 | 45.588 | 194 | 7.833 | -985 | 2.024 | -48 | 3.476 | -5.595 | 3.562 | 4.169 |
| Tax | 7 | -0 | -0 | -86 | 45 | 448 | -276 | 448 | 50 | 713 | 125 | 59 | 527 |
| Net profit | 1.083 | 1.802 | 2.727 | 45.674 | 149 | 7.385 | -709 | 1.576 | -98 | 2.762 | -5.719 | 3.502 | 3.642 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.366 | 5.544 | 6.130 | 47.077 | 46.435 | 47.276 | 42.244 | 38.426 | 36.860 | 40.030 | 33.459 | 36.799 | 39.563 |
| Equity | 4.348 | 5.533 | 6.002 | 46.676 | 46.160 | 46.945 | 41.936 | 38.012 | 36.513 | 39.163 | 33.329 | 36.714 | 39.056 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 17 | 11 | 128 | 401 | 275 | 331 | 308 | 389 | 347 | 868 | 130 | 78 | 508 |
| Total debt | 17 | 11 | 128 | 401 | 275 | 331 | 308 | 414 | 347 | 868 | 130 | 78 | 508 |
| 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% | 2017 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |